Daylight Resources Trust
TSX : DAY.UN
TSX : DAY.DB
TSX : DAY.DB.B

Daylight Resources Trust

August 06, 2008 03:01 ET

Daylight Resources Trust Reports Second Quarter 2008 Financial and Operating Results- Record High Funds From Operations as Trust Production Increases

CALGARY, ALBERTA--(Marketwire - Aug. 6, 2008) - Daylight Resources Trust (TSX:DAY.UN)-

MESSAGE TO UNITHOLDERS

Daylight Resources Trust ("Daylight" or the "Trust") is pleased to report financial and operating results for the three and six months ended June 30, 2008 ("Q2 2008" and "YTD 2008" respectively).

Increased Trust production volumes during Q2 2008, compared to Q2 2007 and Q1 2008, in combination with higher commodity prices, generated record high funds from operations. Our strong financial results and measured distribution policy delivered a modest 32% payout ratio (35% year to date) and fully funded Daylight's H1 2008 capital expenditure program with internally generated funds from operations. Daylight continues to target and expects that our internally generated funds from operations will fully fund our expanded 2008 capital program and previously announced increased cash distributions of $0.13 per unit per month.

Daylight continues to build on positive financial and operating momentum established during the last half of 2007 and year to date for 2008.

DAYLIGHT RESOURCES TRUST - HIGHLIGHTS

2008 Drilling Program Adds Production and Reserves

- Daylight drilled 3 gross (2.2 net) wells with a 100% drilling success rate during Q2 2008 including 2 gross (2.0 net) wells in the Trust's Cecil light oil property.

- Successful H1 2008 drilling program, additional volumes from Daylight's farmout of West Central exploration lands, and continued success in our production optimization program contributes to Q2 2008 production of 20,717 boe/d and a current production level over 21,500 boe/d.

- At Elmworth our horizontal Cadomin program utilizing multi-stage completion techniques continues to exceed expectations. During Q2 2008 the additional application of new and innovative multi-zone completion techniques to the uphole intervals within these horizontal wells has been highly successful in boosting Daylight's Elmworth reserves and production potential.

Strong Improvement to Financials and Balance Sheet Continues

- Q2 2008 funds from operations up 31% from Q1 2008 and up 118% from Q2 2007 to a record $77.0 million.

- Q2 2008 operating netback up 22% from Q1 2008 and up 92% from Q2 2007 to $46.47 per boe.

- Balance sheet strengthens as ratio of net debt to annualized H1 2008 funds from operations improves to 1.1 times.

- Funds from operations are anticipated to fully finance our 2008 cash distributions and our 2008 capital program of $140 million, at WTI US$100.00 per bbl, AECO Cdn$8.00 per mcf, and an exchange rate of US$ to Cdn$ of 1.00 for full year 2008.

Capital Spending Delivers Positive Results

- Capital spending was $37.9 million during Q2 2008. In total, Daylight drilled 3 gross (2.2 net) wells with 100% drilling success rate including 2 gross (2.0 net) wells in the Trust's Cecil light oil property.

- Capital spending for the quarter was heavily weighted towards completion and tie-in/facility expenditures at our Elmworth property for our tight gas horizontal drilling program, including the completion of multiple uphole zones which were then commingled with the Cadomin. Additional capital was allocated to Cecil and Sylvan Lake as well as expenditures in support of our West Central turnaround activities.

Measured Payout Ratio Continues

- Q2 2008 payout ratio improves to 32% from 40% during Q1 2008 and 98% during Q2 2007.

- Continued improvement in Daylight's payout ratio is attributable to increased production volumes combined with higher commodity prices which generated record funds from operations during Q2 2008.

Post Q2 2008 - Acquisition and Divestiture Activity, Distribution Increase and Guidance

- On July 10, 2008 the Trust announced the $32.8 million acquisition of Athlone Energy Ltd. ("Athlone"), currently producing 650 boe/d of heavy oil adjacent to Daylight's strategic Wildmere property. The transaction adds 17 development drilling locations to Daylight's inventory and is anticipated to close in mid September 2008.

- On July 13, 2008 the Trust announced a 30% distribution increase for Q3 2008 to $0.13 per unit per month.

- On July 20, 2008 the Trust announced that it would not submit an amended offer for Cadence Energy Inc. and would therefore receive a $9 million break fee.

- Subsequent to these events, the Trust has signed a purchase and sale agreement for the sale of Daylight's Sturgeon Lake asset to Barrick Gold Corporation. Proceeds from this transaction will be $87.5 million in cash. The sale of this 950 boe/d asset (675 boe/d light oil and NGLs plus 275 boe/d natural gas) will generate significant proceeds and provides the Trust with additional balance sheet flexibility to pursue strategic opportunities as they arise. Closing of this transaction is subject to industry standard terms and conditions for asset transactions and is anticipated to occur prior to the end of Q3 2008.

- Daylight expects that the successful completion of the acquisition of Athlone and the Trust's positive production performance will fully offset the disposed Sturgeon Lake asset production volumes. As a result, Daylight's 2008 annual production guidance is maintained at 20,750 to 21,250 boe/d with acquisition, disposition and break fee activities for Q3 2008 expected to provide approximately $63 million of net proceeds for the Trust.




SECOND QUARTER FINANCIAL AND OPERATIONAL RESULTS

----------------------------------------------------------------------------
Financial
(CDN$ thousands, except
unit, per unit and Q2 Q1 Q2 YTD YTD
operational data) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Petroleum and natural gas
revenues $151,171 $113,986 $ 92,699 $265,157 $184,681
----------------------------------------------------------------------------
Operating netback 87,583 68,763 44,803 156,346 96,768
----------------------------------------------------------------------------
Funds from operations 77,032 58,667 35,274 135,699 78,107
Per unit - Basic 0.95 0.75 0.46 1.71 1.03
- Diluted 0.85 0.66 0.46 1.51 1.03
----------------------------------------------------------------------------
Cash distributions declared 24,807 23,333 34,475 48,140 68,589
Per unit 0.30 0.30 0.45 0.60 0.90
Payout ratio 32% 40% 98% 35% 88%
----------------------------------------------------------------------------
Capital expenditures 37,866 43,630 12,887 81,496 33,564
----------------------------------------------------------------------------
Units outstanding (000s)
Basic 85,481 77,914 76,652 85,481 76,652
Diluted 94,553 94,096 78,133 94,553 78,133
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------
Operational
----------------------------------------------------------------------------
Average daily production
Natural gas (mcf/d) 75,041 67,691 74,359 71,366 76,445
Light oil (bbls/d) 4,899 5,174 4,258 5,037 4,284
Heavy oil (bbls/d) 2,257 2,181 2,416 2,219 2,460
NGLs (bbls/d) 1,054 1,167 1,258 1,110 1,353
----------------------------------------------------------------------------
Oil & NGLs (bbls/d) 8,210 8,522 7,932 8,366 8,097
----------------------------------------------------------------------------
Combined (boe/d) 20,717 19,804 20,325 20,260 20,838
----------------------------------------------------------------------------
Average prices received
Natural gas ($/mcf) $ 10.30 $ 7.92 $ 7.24 $ 9.17 $ 7.27
Light oil ($/bbl) 120.93 91.40 67.09 105.75 64.21
Heavy oil ($/bbl) 96.07 71.54 46.05 84.01 44.25
NGLs ($/bbl) 84.76 74.91 53.42 79.62 53.89
----------------------------------------------------------------------------
Oil & NGLs ($/bbl) $ 109.46 $ 84.06 $ 58.51 $ 96.52 $ 56.42
----------------------------------------------------------------------------
Combined ($/boe) $ 80.19 $ 63.25 $ 50.12 $ 71.91 $ 48.97
----------------------------------------------------------------------------
Petroleum and natural gas
revenues ($/boe) $ 80.19 $ 63.25 $ 50.12 $ 71.91 $ 48.97
Royalties ($/boe) (15.68) (12.06) (9.85) (13.91) (9.14)
Realized gain (loss) on
commodity derivatives
($/boe) (5.04) - (0.17) (2.58) (0.08)
Operating expenses ($/boe) (11.98) (12.08) (14.74) (12.03) (13.05)
Transportation ($/boe) (1.02) (0.95) (1.13) (0.99) (1.04)
----------------------------------------------------------------------------
Operating netback ($/boe) $ 46.47 $ 38.16 $ 24.23 $ 42.40 $ 25.66
G&A - cash charge ($/boe) (2.21) (2.04) (2.23) (2.13) (2.11)
Cash financial charges
($/boe) (3.38) (3.56) (2.93) (3.47) (2.84)
----------------------------------------------------------------------------
Funds from operations
($/boe) $ 40.88 $ 32.56 $ 19.07 $ 36.80 $ 20.71
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Per boe amounts many not add exactly due to rounding


SECOND QUARTER FINANCIAL AND OPERATIONAL RESULTS

Production Update

- Q2 2008 production volumes averaged 20,717 boe/d and current Trust production exceeds 21,500 boe/d based on several positive factors including: strong performance from the Elmworth horizontal tight gas Cadomin program, incremental production volumes from the uphole zones in these Elmworth wells, full quarter production of the Cecil Kiskatinaw light oil play following regulatory approval of Good Production Practice and additional volumes from Daylight's farmout of West Central exploration lands.

- Daylight's 2008 annual production guidance is maintained at 20,750 to 21,250 boe/d.

Operating Netback

- Operating netback increased to $46.47/boe for Q2 2008 compared to $38.16/boe for Q1 2008. Netback has almost doubled compared to the Q2 2007 operating netback of $24.23/boe.

- Operating expenses improved slightly to $11.98/boe for Q2 2008 from $12.08/boe for Q1 2008 and decreased from Q2 2007 operating expenses of $14.74/boe. Daylight expects its operating costs to be approximately $12.00 per boe for the remainder of 2008.

- Overall royalty rates increased slightly to 19.6% of revenue in Q2 2008 versus 19.1% of revenue in Q1 2008 and were relatively flat to the 19.7% of revenue recorded in Q2 2007.

Funds from Operations

- Funds from operations for Q2 2008 increased to $77.0 million from $58.7 million for Q1 2008 and $35.3 million for Q2 2007.

- Increased funds from operations for Q2 2008 were generated by increased production volumes combined with higher commodity prices.

- Average price received for natural gas improved to $10.30/mcf for Q2 2008, a 30% increase over Q1 2008 and a 2% premium to AECO. The natural gas price for Q2 2008 was 42% higher than the price received during Q2 2007.

- Average price received for light oil improved to $120.93/bbl for Q2 2008, a 32% increase over Q1 2008. The light oil price for Q2 2008 was 80% higher than the price received during Q2 2007.

- Average price received for heavy oil improved substantially to $96.07/bbl for Q2 2008, an increase of 34% over Q1 2008 and 109% higher than Q2 2007.

Balance Sheet and Financial Flexibility

- At June 30, 2008, Daylight had $274 million outstanding on its credit facilities which, during May 2008, increased from $300 million to $350 million available under a revolving term credit facility with a syndicate of banks, subject to semi-annual review by the banking syndicate. The next regularly scheduled review date is on or prior to November 30, 2008.

- Sale of the Trust's Sturgeon Lake asset for $87.5 plus $9 million break fee from the Cadence transaction more than offsets the $32.8 million Athlone acquisition cost.

- Balance sheet capacity is significantly increased, allowing the Trust to pursue additional strategic opportunities as they arise.

2008 OUTLOOK

Capital Expenditures

- 2008 capital expenditure budget has been maintained at $140 million to be invested in our inventory of repeatable, low risk exploitation projects.

- Capital spending for the remainder of the year will focus primarily on horizontal tight gas wells targeting the Cadomin and uphole formations in our Elmworth property, additional drilling activity following up on Daylight's successful West Central program, continued heavy oil drilling at Wildmere, along with a follow-up multi-well shallow gas recompletion program targeting the Edmonton sands in our Sylvan Lake property.

Balance Sheet and Financial Flexibility

- Daylight continues to target full funding of cash distributions and capital expenditures with internally generated funds from operations. Distributions, as previously announced, will be increased to $0.13 per unit per month through Q3 2008.

- Funds from operations are anticipated to fully finance our cash distributions and our increased 2008 capital program of $140 million at WTI US$100.00 per bbl, AECO Cdn$8.00 per mcf and an exchange rate of US$ to Cdn$ of 1.00 for 2008.

- Daylight has hedged 3,000 barrels per day of our crude oil production volumes from August 1, 2008 to December 31, 2009 with a costless collar to achieve WTI (equivalent Cdn$) pricing with a floor of Cdn$110 per barrel and a ceiling of approximately Cdn$205 per barrel to support the stable generation of funds from operations.

Tax Pools and Safe Harbour

- Daylight and its subsidiaries have tax pools of over $856 million at June 30, 2008 which are available to shelter significant cash flow from income tax in current periods and beyond 2011. Daylight has completed the true up of all predecessor tax returns during Q2 2008 which has resulted in a significant increase in the overall tax pools claim rate available to a weighted average 49% rate.

- Current safe harbour capacity for the issuance of $700 million of new equity provides significant flexibility to execute on strategic opportunities as they arise.

Daylight's high-end technical team integrates and emphasizes our exploitation, reservoir engineering, production optimization, geological and geophysical expertise to identify and capture reserves and production addition opportunities for the delivery of long term value creation to our Unitholders. Our team has developed a multi-year inventory of repeatable, low risk exploitation projects with significant potential reserve additions on assets we currently own and control. This inventory includes significant near term prospects and medium to long term opportunities across our high quality asset base.

With continued strong results, both operationally and financially, and strong commodity prices, Daylight targets and expects to fully fund our capital expenditures and cash distributions with internally generated funds from operations. This approach provides the Trust with additional financial flexibility to execute on strategic opportunities as they arise.

An updated corporate presentation is available on Daylight's website at www.daylightenergy.ca.

Anthony Lambert, President & CEO

August 5, 2008

MANAGEMENT'S DISCUSSION AND ANALYSIS

This Management's Discussion & Analysis ("MD&A") is dated August 5, 2008 and should be read in conjunction with the accompanying unaudited interim consolidated financial statements and notes for the three and six months ended June 30, 2008 and 2007 as well as the MD&A and audited consolidated financial statements and notes for the years ended December 31, 2007 and 2006. The consolidated financial statements and other financial data presented have been prepared in accordance with Canadian Generally Accepted Accounting Principles ("GAAP"). The following MD&A compares the results of the three months ended June 30, 2008 ("Q2 2008") to the three months ended March 31, 2008 ("Q1 2008") and to the three months ended June 30, 2007 ("Q2 2007"). This MD&A also compares the results of the six months ended June 30, 2008 ("YTD 2008") to the six months ended June 30, 2007 ("YTD 2007"). All references are to Canadian dollars unless otherwise indicated.

NON GAAP MEASURES

Daylight Resources Trust ("Daylight" or the "Trust") utilizes the following terms for measurement within the MD&A that do not have standardized prescribed meaning under GAAP and these measurements may not be comparable with the calculation of similar measurements of other entities.

"Funds from operations" and "funds from operations per unit" are terms utilized by Daylight to evaluate operating performance and assess leverage. Daylight considers funds from operations to be an important measure of Daylight's ability to generate the funds necessary to pay distributions, repay debt and to finance capital expenditures. Funds from operations does not represent net income for the period nor should it be viewed as an alternative to net income or other measures of financial performance calculated in accordance with GAAP. All references to funds from operations throughout the MD&A are based on cash provided by operating activities before the change in non-cash operating working capital and asset retirement expenditures since Daylight believes the timing of collection, payment or incurrence of these items involves a high degree of discretion and as such these items are not useful for evaluating Daylight's operating performance. A reconciliation of cash provided by operating activities to funds from operations follows.



----------------------------------------------------------------------------
(000s) Q2 Q1 Q2 YTD YTD
2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Cash provided by operating
activities $ 71,028 $ 43,516 $ 37,211 $ 114,544 $ 83,711
Change in non-cash operating
working capital 5,786 14,088 (2,222) 19,874 (7,729)
Asset retirement
expenditures 218 1,063 285 1,281 2,125
----------------------------------------------------------------------------
Funds from operations $ 77,032 $ 58,667 $ 35,274 $ 135,699 $ 78,107
----------------------------------------------------------------------------
----------------------------------------------------------------------------


"Payout ratio" is a term utilized to evaluate financial flexibility and the relative burden of distributions. Payout ratio is defined on a percentage basis as distributions declared divided by funds from operations. Daylight believes that a payout ratio above 100% is a concern as it indicates that no funds from operations are being retained to finance capital expenditures or to repay debt. Daylight believes that a lower payout ratio corresponds to greater financial flexibility since the excess funds from operations can be invested in capital expenditures for the long term benefit of Daylight or be utilized to repay debt and reduce the leverage utilized by Daylight.

"Operating netback" is a term utilized by Daylight to evaluate operating performance of our petroleum and natural gas assets. The term operating netback is defined as petroleum and natural gas revenues less royalties, realized gain (loss) on commodity derivatives, operating and transportation expenses.

"boe" is a term utilized by Daylight in relation to reserves or production to combine the volumetric measures of natural gas, light oil, heavy oil and natural gas liquids ("NGLs") to a common "barrel of oil equivalent" term of measurement. Natural gas volumes have been converted at the ratio of 6,000 cubic feet of natural gas to one boe and this conversion ratio is based upon an energy equivalent conversion method primarily applicable at the burner tip and does not represent value equivalence at the wellhead. Light oil, heavy oil and NGLs have been converted at the ratio of one barrel of these liquids to one boe. Use of the terms boe and amounts per boe without reference to the underlying commodity may be misleading.

FORWARD LOOKING STATEMENTS

Certain statements contained within this MD&A, and in certain documents incorporated by reference into this document, constitute forward-looking statements. These statements relate to future events or our future performance. All statements other than statements of historical fact may be forward-looking statements. Forward-looking statements are often, but not always, identified by the use of words such as "seek", "anticipate", "budget", "plan", "continue", "estimate", "expect", "forecast", "may", "will", "project", "predict", "potential", "targeting", "intend", "could", "might", "should", "believe" and similar expressions. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results or events to differ materially from those anticipated in such forward-looking statements. We believe the expectations reflected in those forward-looking statements are reasonable but no assurance can be given that these expectations will prove to be correct and such forward-looking statements included in, or incorporated by reference into, this MD&A should not be unduly relied upon. These statements speak only as of the date of this MD&A or as of the date specified in the documents incorporated by reference into this MD&A, as the case may be.

In particular, this MD&A, and the documents incorporated by reference, contain forward-looking statements pertaining to the following:

- the performance characteristics of our oil and natural gas properties;

- the size of our oil, natural gas liquids and natural gas reserves and production levels;

- estimates of future cash flow and distributions;

- projections of market prices and costs and the related sensitivities to distributions;

- drilling plans and timing of drilling, recompletion and tie-in of wells;

- weighting of production between different commodities;

- commodity prices, exchange rates and interest rates;

- expected levels of royalty rates, operating costs, general and administrative costs, costs of services and other costs and expenses;

- capital expenditure programs and other expenditures and the timing and method of financing thereof;

- supply of and demand for oil, natural gas liquids and natural gas;

- expectations regarding our ability to raise capital and to continually add to reserves through acquisitions and development;

- the existence, operation and strategy of our commodity price risk management program;

- the approximate and maximum amount of forward sales and hedging to be employed by us;

- our acquisition strategy, the criteria to be considered in connection therewith and the benefits to be derived therefrom;

- our ability to grow or sustain production and reserves through prudent management;

- the emergence of accretive growth opportunities and continued access to capital markets;

- our future operating and financial results;

- schedules and timing of certain projects and our strategy for future growth; and

- treatment under governmental and other regulatory regimes and tax, environmental and other laws.

With respect to forward-looking statements contained in this MD&A and the documents incorporated by reference herein, we have made assumptions regarding, among other things:

- future oil and natural gas prices and differentials between light, medium and heavy oil prices;

- the continued availability of capital, undeveloped lands and skilled personnel;

- the costs of expanding our property holdings;

- the ability to obtain equipment in a timely manner to carry out exploration, development and exploitation activities;

- the ability to obtain financing on acceptable terms;

- the ability to add production and reserves through exploration, development and exploitation activities; and

- the continuation of the current tax and regulatory regime and other assumptions contained in this MD&A and the documents incorporated by reference herein.

The actual results could differ materially from those anticipated in these forward-looking statements as a result of the risk factors set forth below and elsewhere in this MD&A and the documents incorporated by reference into this document:

- volatility in market prices for oil, natural gas liquids and natural gas;

- changes or fluctuations in oil, natural gas liquids and natural gas production levels;

- liabilities inherent in oil and natural gas operations;

- adverse regulatory rulings, orders and decisions;

- attracting, retaining and motivating skilled personnel;

- uncertainties associated with estimating oil and natural gas reserves;

- competition for, among other things, capital, acquisitions of reserves, undeveloped lands, and services;

- incorrect assessments of the value of acquisitions and targeted exploration and development assets;

- fluctuations in foreign exchange or interest rates;

- stock market volatility, market valuations and the market value of the securities of Daylight;

- failure to realize the anticipated benefits of acquisitions;

- actions by governmental or regulatory authorities including changes in income tax laws (including those relating to mutual fund trusts or investment eligibility) or changes in tax laws and incentive programs relating to the oil and gas industry and income trusts;

- changes in environmental or other legislation applicable to our operations, and our ability to comply with current and future environmental and other laws;

- geological, technical, drilling and processing problems and other difficulties in producing oil, natural gas liquids and natural gas reserves; and

- the other factors discussed under "Risks and Uncertainties" in the annual Management's Discussion and Analysis.

Statements relating to "reserves" or "resources" are by their nature deemed to be forward-looking statements, as they involve the implied assessment, based on certain estimates and assumptions, that the resources and reserves described can be profitably produced in the future.

Readers are cautioned that the foregoing lists of factors are not exhaustive. The forward-looking statements contained in this MD&A and the documents incorporated by reference herein are expressly qualified by this cautionary statement. We do not undertake any obligation to publicly update or revise any forward-looking statements except as required by applicable securities law.



HIGHLIGHTS

----------------------------------------------------------------------------
Financial
(CDN$ thousands,
except unit, per unit Q2 Q1 Q2 YTD YTD
and operational data) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Petroleum and natural
gas revenues $ 151,171 $ 113,986 $ 92,699 $ 265,157 $ 184,681
Royalties (29,568) (21,733) (18,223) (51,301) (34,460)
Realized gain (loss)
on commodity
derivatives (9,507) - (320) (9,507) (296)
Operating expenses (22,587) (21,769) (27,268) (44,356) (49,239)
Transportation (1,926) (1,721) (2,085) (3,647) (3,918)
----------------------------------------------------------------------------
Operating netback 87,583 68,763 44,803 156,346 96,768
G&A - cash charge (4,175) (3,679) (4,117) (7,854) (7,957)
Cash financial charges (6,376) (6,417) (5,412) (12,793) (10,704)
----------------------------------------------------------------------------
Funds from operations 77,032 58,667 35,274 135,699 78,107
Per unit - Basic 0.95 0.75 0.46 1.71 1.03
- Diluted 0.85 0.66 0.46 1.51 1.03
----------------------------------------------------------------------------
Cash provided by
operating activities 71,028 43,516 37,211 114,544 83,711
----------------------------------------------------------------------------
Net income (loss) 42,462 3,941 18,682 46,403 23,983
Per unit - Basic 0.53 0.05 0.24 0.59 0.32
- Diluted 0.48 0.05 0.24 0.56 0.32
----------------------------------------------------------------------------
Cash distributions
declared 24,807 23,333 34,475 48,140 68,589
Per unit 0.30 0.30 0.45 0.60 0.90
Payout ratio 32% 40% 98% 35% 88%
----------------------------------------------------------------------------
Capital expenditures 37,866 43,630 12,887 81,496 33,564
----------------------------------------------------------------------------
Market value of
investments 18,554 15,172 17,988 18,554 17,988
----------------------------------------------------------------------------
Bank debt 274,313 268,410 358,832 274,313 358,832
Working capital
deficiency (1) 9,740 29,908 25,499 9,740 25,499
----------------------------------------------------------------------------
Convertible debentures 62,762 120,170 3,456 62,762 3,456
----------------------------------------------------------------------------
Total assets 970,810 949,143 1,072,055 970,810 1,072,055
----------------------------------------------------------------------------
Units outstanding (000s)
Basic 85,481 77,914 76,652 85,481 76,652
Diluted 94,553 94,096 78,133 94,553 78,133
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Operational
(Per boe amounts many not add
exactly due to rounding)
----------------------------------------------------------------------------
Average daily production
Natural gas (mcf/d) 75,041 67,691 74,356 71,366 76,445
Light oil (bbls/d) 4,899 5,174 4,258 5,037 4,284
Heavy oil (bbls/d) 2,257 2,181 2,416 2,219 2,460
NGLs (bbls/d) 1,054 1,167 1,258 1,110 1,353
----------------------------------------------------------------------------
Oil & NGLs (bbls/d) 8,210 8,522 7,932 8,366 8,097
----------------------------------------------------------------------------
Combined (boe/d) 20,717 19,804 20,325 20,260 20,838
----------------------------------------------------------------------------
Average prices received
Natural gas ($/mcf) $ 10.30 $ 7.92 $ 7.24 $ 9.17 $ 7.27
Light oil ($/bbl) 120.93 91.40 67.09 105.75 64.21
Heavy oil ($/bbl) 96.07 71.54 46.05 84.01 44.25
NGLs ($/bbl) 84.76 74.91 53.42 79.62 53.89
----------------------------------------------------------------------------
Oil & NGLs ($/bbl) $ 109.46 $ 84.06 $ 58.51 $ 96.52 $ 56.42
----------------------------------------------------------------------------
Combined ($/boe) $ 80.19 $ 63.25 $ 50.12 $ 71.91 $ 48.97
----------------------------------------------------------------------------
Petroleum and natural
gas revenues ($/boe) $ 80.19 $ 63.25 $ 50.12 $ 71.91 $ 48.97
Royalties ($/boe) (15.68) (12.06) (9.85) (13.91) (9.14)
Realized gain (loss)
on commodity
derivatives ($/boe) (5.04) - (0.17) (2.58) (0.08)
Operating expenses
($/boe) (11.98) (12.08) (14.74) (12.03) (13.05)
Transportation ($/boe) (1.02) (0.95) (1.13) (0.99) (1.04)
----------------------------------------------------------------------------
Operating netback
($/boe) $ 46.47 $ 38.16 $ 24.23 $ 42.40 $ 25.66
G&A - cash charge
($/boe) (2.21) (2.04) (2.23) (2.13) (2.11)
Cash financial
charges ($/boe) (3.38) (3.56) (2.93) (3.47) (2.84)
----------------------------------------------------------------------------
Funds from operations
($/boe) $ 40.88 $ 32.56 $ 19.07 $ 36.80 $ 20.71
----------------------------------------------------------------------------
Wells drilled -
gross (net) 3 (2.2) 22 (8.9) 4 (3.6) 25 (11.1) 15 (9.6)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Excludes unrealized gain (loss) on derivatives and future income taxes.


RESULTS OF OPERATIONS

Daylight is an oil and natural gas energy trust applying a high end technical and business execution team to a high quality asset base to provide sustainable production and reserves levels. Daylight operates in the Western Canadian Sedimentary Basin. Daylight's trust units, 8.5% Convertible Debentures Series A and 8.5% Convertible Debenture Series B trade on the Toronto Stock Exchange ("TSX") with the symbols DAY.UN, DAY.DB and DAY.DB.B, respectively.

Production

Daylight's total production volumes for Q2 2008 averaged 20,717 boe per day which is an increase of approximately 5% from Q1 2008 due to our successful YTD 2008 capital program. Q2 2008 production volumes include the impact of a major plant turnaround at our West Whitecourt plant during June 2008 which reduced our production volumes during Q2 2008 by approximately 1,200 boe per day. Q2 2008 production was comprised of 75,041 mcf per day of natural gas, 4,899 bbls per day of light oil, 2,257 bbls per day of heavy oil and 1,054 bbls per day of NGLs. Production for Q2 2008 increased 2% from Q2 2007 due to our significant and successful YTD 2008 and 2007 capital expenditure programs. Production for YTD 2008 was 20,260 boe/d, a slight decrease of 3% from YTD 2007.

With the continuing addition of new production volumes from our successful 2008 capital expenditure program, Daylight maintains its production guidance for fiscal 2008 at 20,750 to 21,250 boe per day of production. Daylight's fiscal 2008 production guidance is based on the investment of approximately $140 million in our 2008 internal capital program, the announced acquisition of Athlone Energy Ltd. ("Athlone") for approximately $32.8 million, and the expected disposition of our Sturgeon Lake property for approximately $87.5 million. See the "Capital Expenditures, Acquisitions and Divestitures" section of this MD&A for additional information on the acquisition of Athlone and the disposition of our Sturgeon Lake property.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Natural gas (mcf/d) 75,041 67,691 74,356 71,366 76,445
Light oil (bbls/d) 4,899 5,174 4,258 5,037 4,284
Heavy oil (bbls/d) 2,257 2,181 2,416 2,219 2,460
NGLs (bbls/d) 1,054 1,167 1,258 1,110 1,353
----------------------------------------------------------------------------
Combined oil & NGLs (bbls/d) 8,210 8,522 7,932 8,366 8,097
----------------------------------------------------------------------------
Combined all products (boe/d) 20,717 19,804 20,325 20,260 20,838
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Production replacement activities for the 2008 year are focused on the following:

- Peace River Arch properties of Elmworth and Cecil

- West Central properties of Pine Creek, Kaybob, Obed and Medicine Lodge

- Eastern and Southern properties of Wildmere and Sylvan Lake

Commodity Prices

Daylight's natural gas prices are influenced by both North American and, more recently, global supply and demand balance, seasonal changes, storage levels, the Canadian to US dollar exchange rate and transportation capacity constraints. Daylight's realized natural gas price has a high correlation to the Alberta benchmark price ("AECO") which provides pricing for natural gas based on heating value.

Daylight's oil price is significantly influenced by global supply and demand conditions. Daylight's realized light oil price has a high correlation to the US benchmark West Texas Intermediate at Cushing, Oklahoma ("WTI") price and the Canadian to US dollar exchange rate. Canadian light oil prices correlate to refinery postings, which includes the Edmonton par price, that adjust WTI for the Canadian to US dollar exchange rate as well as transportation costs and quality differentials.

Daylight's realized heavy oil price is lower than its light oil price and the historical correlation with Edmonton par price and Bow River price, a heavy oil benchmark, is not overly strong. Heavy oil requires increased refining and other costs, such as condensate for blending, which reduce the realized price of this product. During 2007 and so far in 2008, the Edmonton par price and Bow River price have been very strong which results in an enhanced price realization by Daylight on its heavy oil production.

NGLs include condensate, pentane, butane and propane. Prices for NGLs have their own market dynamic with a relatively strong correlation to light oil prices for condensate and pentane, while butane and propane trade at varying discounts due to market conditions including supply and demand.



----------------------------------------------------------------------------
Market Prices Q2 Q1 Q2 YTD YTD
2008 2008 2007 2008 2007
----------------------------------------------------------------------------
AECO ($Cdn/mcf) $ 10.08 $ 7.77 $ 6.94 $ 8.96 $ 7.10
WTI ($US/bbl) 123.80 97.86 64.95 111.14 61.58
Edmonton par ($Cdn/bbl) 126.41 98.08 72.64 112.26 70.12
Bow River ($Cdn/bbl) 104.05 77.10 50.62 90.63 50.18
Exchange rate ($Cdn/$US) 0.9904 0.9954 0.9111 0.9929 0.8822
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
Daylight prices realized Q2 Q1 Q2 YTD YTD
2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Natural gas ($/mcf) $ 10.30 $ 7.92 $ 7.24 $ 9.17 $ 7.27
Light oil ($/bbl) 120.93 91.40 67.09 105.75 64.21
Heavy oil ($/bbl) 96.07 71.54 46.05 84.01 44.25
NGLs ($/bbl) 84.76 74.91 53.42 79.62 53.89
----------------------------------------------------------------------------
Combined oil & NGLs ($/bbl) 109.46 84.06 58.51 96.52 56.42
----------------------------------------------------------------------------
Combined all products ($/boe)$ 80.19 $ 63.25 $ 50.12 $ 71.91 $ 48.97
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Daylight's natural gas price during Q2 2008 was $10.30/mcf, a 2% premium to AECO, which is a 30% increase over the Q1 2008 natural gas price of $7.92/mcf, also a 2% premium to AECO. Daylight's Q2 2008 natural gas price was 42% higher than the Q2 2007 natural gas price of $7.24/mcf, slightly below the 45% increase to AECO between these two periods. During Q2 2008, the daily AECO pricing for natural gas ranged from a low of approximately $8.17/mcf to a high of approximately $11.88/mcf. The YTD 2008 natural gas price was $9.17/mcf, a 2% premium to AECO and a 26% increase over the YTD 2007 natural gas price of $7.27. Daylight has consistently realized a slight premium to AECO on its natural gas sales as a result of the heating value of its natural gas production and Daylight expects this to continue throughout the remainder of 2008.

Daylight's Q2 2008 light oil realized $120.93/bbl, 96% of Edmonton par, while Q1 2008 light oil realized $91.40/bbl, 93% of Edmonton par, for an overall increase of 32% to Daylight's light oil price. Daylight's light oil price for Q2 2008 was 80% higher than the Q2 2007 light oil price of $67.09/bbl, which was 92% of Edmonton par. Daylight's YTD 2008 light oil price of $105.75/bbl, 94% of Edmonton par, was 65% higher than the YTD 2007 realized light oil price of $64.21/bbl, 92% of Edmonton par. Changes in the Canadian dollar to US dollar exchange rate affect the Canadian dollar Edmonton par and Daylight's realized light oil price relative to the US dollar WTI, with a higher exchange rate generally reducing Edmonton par and Daylight's realized light oil price relative to WTI and a lower exchange rate generally increasing Edmonton par and Daylight's realized light oil price relative to WTI. The Canadian dollar to US dollar exchange rate for Q2 2008 was 0.9904 which generally put upward pressure on Edmonton par and Daylight's realized light oil price in the quarter when compared to Q1 2008 with an exchange rate of 0.9954 and downward pressure compared to Q2 2007 with an exchange rate of 0.9111. The Canadian dollar to US dollar exchange rate for YTD 2008 was 0.9929 as compared to 0.8822 for YTD 2007.

Daylight's heavy oil production is concentrated at two properties, with Wildmere producing approximately 80% of our current volumes, and Chipman producing the remaining 20%. Daylight's Q2 2008 heavy oil price of $96.07/bbl, 92% of Bow River, is 34% higher than the Q1 2008 heavy oil price of $71.54/bbl, 93% of Bow River. Daylight's Q2 2008 heavy oil price was 109% higher than the Q2 2007 heavy oil price of $46.05/bbl, 91% of Bow River. Daylight's YTD 2008 heavy oil price of $84.01/bbl, 93% of Bow River, was 90% higher than the YTD 2007 heavy oil price of $44.25/bbl, 88% of Bow River.

Daylight's combined oil and NGLs price during Q2 2008 was $109.46/bbl, 30% higher than Q1 2008 and 87% higher than Q2 2007. Daylight's combined oil and NGLs price for YTD 2008 was $96.52/bbl, an increase of 71% over the YTD 2007 combined oil and NGLs price of $56.42/bbl.

The impact of the commodity derivatives is recorded within Daylight's loss on financial instruments. As at June 30, 2008, Daylight had commodity derivatives in place for a portion of natural gas production volumes from July 1, 2008 through October 31, 2008. Subsequent to June 30, 2008 Daylight put commodity derivatives in place for a portion of crude oil production volumes from August 1, 2008 through December 31, 2009.

Daylight's realized prices are expected to continue to correlate with market prices during the remainder of 2008.



Revenue

----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
(000s) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Natural gas $ 70,326 $ 48,798 $ 48,969 $ 119,124 $100,616
Light oil 53,913 43,036 25,995 96,949 49,789
Heavy oil 19,732 14,198 10,125 33,930 19,703
NGLs 8,130 7,955 6,115 16,085 13,198
Other (930) (1) 1,495 (931) 1,375
----------------------------------------------------------------------------
Total $ 151,171 $113,986 $ 92,699 $ 265,157 $184,681
----------------------------------------------------------------------------
----------------------------------------------------------------------------


The 27% increase in the price on a combined boe basis and the 5% increase in production resulted in a 33% increase in total revenue for Q2 2008 to $151.2 million from Q1 2008. Natural gas sales for Q2 2008 were $70.3 million, an increase of 44% from Q1 2008. Light oil sales for Q2 2008 were $53.9 million, up 25% from Q1 2008, heavy oil sales for Q2 2008 were $19.7 million, up 39% from Q1 2008, and NGLs sales for Q2 2008 were $8.1 million, up 2% from Q1 2008. Total revenue increased 63% in Q2 2008 over Q2 2007, consistent with the production volumes increasing 2% and a 60% increase in the average realized price on a combined boe basis. For the YTD 2008 period, Daylight realized an 18% increase in natural gas sales, a 95% increase in light oil sales, a 72% increase in heavy oil sales, a 22% increase in NGL sales, and a 44% increase in total revenue over the YTD 2007 period.

Royalties

Royalty payments are made to the owners of the mineral rights on our leases, which include provincial governments (Crown) and freehold landowners, as well as to other third parties by way of contractual overriding royalties.

In Alberta, royalties on natural gas and NGLs are charged by the government based on an established monthly Reference Price. The Reference Price is meant to reflect the average price for natural gas and NGLs in Alberta. Gas cost allowance, custom processing credits and other incentive programs reduce the effective royalty rate.

Overriding royalties are generally paid to third parties where Daylight has entered into agreements to earn an interest in their mineral rights by investing capital in the property.

Oil royalty rates are generally a function of production rates on a per well basis and prices. They are also subject to certain reductions and incentives. Oil crown royalties in Alberta are generally satisfied by delivering the required volume of oil to the Alberta provincial government. Effective September 1, 2007, the Alberta provincial government changed several incentive programs to cap reductions at a maximum dollar value. Existing wells under the programs that have exceeded the cap are subject to increased royalties effective September 1, 2007. Daylight has a number of wells under these programs and these changes resulted in a slight increase to our oil royalty rate.



----------------------------------------------------------------------------
Royalties by type Q2 Q1 Q2 YTD YTD
(000s) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Crown royalties $ 22,823 $ 16,862 $ 14,284 $ 39,685 $ 27,326
Freehold royalties 3,255 2,177 1,901 5,432 3,430
Overriding royalties 3,490 2,694 2,038 6,184 3,704
----------------------------------------------------------------------------
Total $ 29,568 $ 21,733 $ 18,223 $ 51,301 $ 34,460
----------------------------------------------------------------------------
$ per boe $ 15.68 $ 12.06 $ 9.85 $ 13.91 $ 9.14
----------------------------------------------------------------------------
% of revenue 19.6 19.1 19.7 19.3 18.7
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
Royalties by commodity (000s) Q2 Q1 Q2 YTD YTD
2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Natural gas $ 11,156 $ 8,464 $ 9,846 $ 19,620 $ 18,079
Oil and NGLs 18,412 13,269 8,377 31,681 16,381
----------------------------------------------------------------------------
Total $ 29,568 $ 21,733 $ 18,223 $ 51,301 $ 34,460
----------------------------------------------------------------------------
Natural gas ($/boe) $ 9.80 $ 8.24 $ 8.73 $ 9.06 $ 7.84
Oil and NGLs ($/boe) 24.64 17.11 11.61 20.81 11.18
----------------------------------------------------------------------------
Total ($/boe) $ 15.68 $ 12.06 $ 9.85 $ 13.91 $ 9.14
----------------------------------------------------------------------------
Natural gas (% of revenue) 15.9 17.3 20.1 16.5 18.0
Oil and NGLs (% of revenue) 22.5 20.4 19.8 21.6 19.8
----------------------------------------------------------------------------
Total (% of revenue) 19.6 19.1 19.7 19.3 18.7
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Overall royalty rates increased to 19.6% of revenue in Q2 2008 from 19.1% of revenue in Q1 2008. Natural gas royalty rates decreased to 15.9% of revenue from 17.3% of revenue in Q1 2008 due to Gas Cost Allowance credits received in Q2 2008 temporarily reducing royalties in that period below normal levels. Oil and NGLs royalty rates increased to 22.5% of revenue during Q2 2008 as compared to 20.4% of revenue in Q1 2008 as a result of higher product prices. Total royalty rates remained consistent at 19.6% of revenue for Q2 2008 compared with 19.7% of revenue for Q2 2007. This is a result of an increased weighting to oil production during Q2 2008 as compared to Q2 2007 and Gas Cost Allowance credits offsetting a larger proportion of the total royalty expense during Q2 2008 compared to Q2 2007. Year over year for the six month period, total royalty rates increased to 19.3% of revenue for YTD 2008 from 18.7% of revenue for YTD 2007, a change of 0.6%. The decrease in the natural gas royalty rate almost fully offset the increase in the oil and NGLs royalty rate.

On October 25, 2007, the Alberta government introduced a proposed New Royalty Framework which is scheduled to take effect January 1, 2009 and provided information on further modification to the Framework during April 2008. Approximately 95% of Daylight's current reserves and production are within the Province of Alberta and will be subject to the New Royalty Framework.

Daylight has undertaken an internal review of the potential impact on our royalty rates, operating netback, funds from operations and net present value of our reserves. Daylight has made assumptions which management considers reasonable and has also engaged multiple service providers to assist in determining reasonable assumptions and assessing the impact on Daylight.

Our initial analysis was based on our independent reserve evaluation engineer's commodity price forecast as at January 1, 2008 which includes: an AECO natural gas price of $6.75 per mmbtu for 2008 and $7.55 per mmbtu for 2009; a WTI crude oil price of US$92.00 per bbl for 2008 and US$88.00 per bbl for 2009 with an forecast exchange rate of $1 Canadian to $1 US. Based on this commodity price forecast, Daylight's internal estimate is that the impact of the New Royalty Framework on our future royalty rates, operating netback, funds from operations and the net present value of our reserves in aggregate appears to be minimal. Based on this commodity price forecast, the New Royalty Framework impact on certain wells, properties and projects is expected to be very significant. The estimated negative impact on our light oil properties of Pembina, Cecil, Red Earth, Little Horse and Freeman is balanced by the estimated positive impact on our lower rate heavy oil Wildmere property, our deep natural gas West Central and Peace River Arch properties as well as our lower rate shallow natural gas properties located in Central Alberta.

Daylight has also performed analysis based on current forward strip commodity prices for the 2009 fiscal year which are approximately: AECO natural gas price of $8.90 per mcf; WTI crude oil price of US$119.00 per barrel which is equivalent to approximately $124.00 Canadian per barrel; an exchange rate of $1 Canadian to $0.96 US. Based on this forward strip commodity pricing, Daylight's internal estimate is that the New Royalty Framework will increase our future royalty rates with a corresponding decrease to our operating netback, funds from operations and the net present value of our reserves.

Future reserve and production addition activities are expected to be significantly impacted by the changes to the royalty system. The Trust's depth of prospect inventory will allow Daylight to select capital expenditure programs that provide the greatest value to our unitholders in the context of the expected change to the royalty system.

Gain (Loss) on Financial Instruments

Financial instruments comprise accounts receivable, investments, accounts payable and accrued liabilities, derivatives, cash distributions payable, bank debt, and convertible debentures. Unless otherwise noted, carrying values reflect the current fair value of the Trust's financial instruments due to the short term to maturity. The Trust's investments held for trading include the shares of Pegasus Oil & Gas Inc. ("Pegasus") and Trafalgar Energy Ltd. ("Trafalgar") (see Investments section below). These investments held for trading have a fair value based on quoted market values of $7.9 million as at June 30, 2008. During Q2 2008 Daylight experienced a $1.6 million unrealized gain on these investments held for trading compared to a $0.1 million loss in Q1 2008. The Trust has an equity investment in Bengal Energy Ltd. ("Bengal") (see Investments section below). This investment has a fair value based on quoted market value of $10.7 million as at June 30, 2008. At December 31, 2007, it was determined that the decline in value of the investment in Bengal was other than temporary and was written down to its market value. For the six months ended June 30, 2008 the equity loss on the investment in Bengal was $0.3 million.

The Trust's long-term debt bears interest at a floating market rate and accordingly, the fair market value approximates the carrying value. The convertible debentures outstanding at June 30, 2008, with a face value of $66.7 million, had a fair value based on quoted market value of $91.9 million.

The Trust may enter into financial or commodity derivatives to manage commodity prices, foreign exchange and interest rate risk. The current 12 month forward strip for AECO natural gas is approximately $8.50 per mcf and WTI oil is approximately US$120.00 per barrel which is equivalent to approximately $125.00 Canadian per barrel.



As at June 30, 2008, Daylight had the following commodity derivatives in
place:
----------------------------------------------------------------------------
Type of Hedged Hedge
Contract Commodity Volume (2) Price Hedge Period
----------------------------------------------------------------------------
Financial
(Swap) (1) Natural gas 20,000 GJ/d Cdn$6.635/GJ Apr 1/08 to Oct 31/08
Financial
(Swap) (1) Natural gas 10,000 GJ/d Cdn$6.700/GJ Apr 1/08 to Oct 31/08
Financial
(Swap) (1) Natural gas 5,000 GJ/d Cdn$6.745/GJ Apr 1/08 to Oct 31/08
Financial
(Swap) (1) Natural gas 5,000 GJ/d Cdn$6.740/GJ Apr 1/08 to Oct 31/08
Financial
(Swap) (1) Natural gas 5,000 GJ/d Cdn$7.140/GJ Apr 1/08 to Oct 31/08
Financial
(Swap) (1) Natural gas 5,000 GJ/d Cdn$7.170/GJ Apr 1/08 to Oct 31/08
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Swap indicates fixed price.

(2) A GJ converts to a mcf at the rate of 1.055056 GJs per mcf.

Subsequent to June 30, 2008, Daylight entered into the following commodity
derivatives:

----------------------------------------------------------------------------
Type of Hedged Hedge
Contract Commodity Volume Price Hedge Period
----------------------------------------------------------------------------
Financial Cdn$110.00 - Aug 1/08 to
(Collar) (1) Crude oil 1,000 bbl/d $206.00/bbl Dec 31/09
Financial Cdn$110.00 - Aug 1/08 to
(Collar) (1) Crude oil 1,000 bbl/d $205.55/bbl Dec 31/09
Financial Cdn$110.00 - Aug 1/08 to
(Collar) (1) Crude oil 1,000 bbl/d $205.00/bbl Dec 31/09
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Collar price indicates floor (minimum) and ceiling (maximum).


Financial or commodity derivatives used to manage risk are subject to periodic settlements throughout the term of the instruments. Such settlements may result in a gain or loss which is recognized as a realized derivative gain or loss at the time of settlement. The mark-to-market value of a derivative outstanding at the end of a reporting period reflects the value of the derivative based upon market conditions existing as of that date. Any change in value from that determined at the end of the prior period is recognized as an unrealized derivative gain or loss.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
(000s) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Realized loss on commodity
derivatives $ (9,507) $ - $ (320) $ (9,507) $ (296)
Unrealized gain (loss) on
commodity derivatives (5,388) (22,270) 5,700 (27,658) (2,084)
Unrealized gain (loss) on
investments held for
trading 1,572 (133) 676 1,439 (825)
----------------------------------------------------------------------------
Total $(13,323) $(22,403) $ 6,056 $(35,726) $ (3,205)
----------------------------------------------------------------------------
Realized loss on commodity
derivatives ($/boe) $ (5.04) $ - $ (0.17) $ (2.58) $ (0.08)
Unrealized (gain) loss on
commodity derivatives
($/boe) (2.86) (12.36) 3.08 (7.50) (0.55)
Unrealized gain (loss) on
investments held for
trading ($/boe) 0.83 (0.07) 0.37 0.39 (0.22)
----------------------------------------------------------------------------
Total ($/boe) $ (7.07) $ (12.43) $ 3.28 $ (9.69) $ (0.85)
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Daylight experienced a $5.4 million unrealized loss on its commodity derivatives during Q2 2008 compared to a $22.3 million unrealized loss in Q1 2008 and a $5.7 million unrealized gain during the same period last year. Daylight recognized a realized loss of $9.5 million in Q2 2008 compared to a $0.3 million realized loss on its commodity derivatives during Q2 2007. For the six months ended June 30, 2008, Daylight recorded a loss on financial instruments of $35.7 million compared to a $3.2 million loss for YTD 2007.

Operating Expenses

Operating expenses include activities in the field required to operate wells and facilities, lift to surface, gather, process, treat and store production.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
(000s) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Operating costs $ 22,587 $ 21,769 $ 27,268 $ 44,356 $ 49,239
$ per boe $ 11.98 $ 12.08 $ 14.74 $ 12.03 $ 13.05
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Daylight experienced a slight 1% decrease in operating costs during Q2 2008 to $11.98 per boe as compared to Q1 2008 at $12.08 per boe and a 19% decrease to operating costs as compared to Q2 2007 at $14.74 per boe. Q2 2007 included $4.7 million of prior period non-recurring operating costs which caused the period to have operating costs of higher than normal levels. Daylight's YTD 2008 operating expense on a boe basis, decreased 8% to $12.03 per boe from $13.05 per boe in YTD 2007. Daylight expects its operating costs to be approximately $12.00 per boe for the remainder of 2008.

Transportation Expenses

Transportation expenses are defined by the point of legal custody transfer of the commodity and are influenced by the nature of the production, location, availability of transportation and the sales point. The cost of delivering production to the custody transfer point is shown separately as transportation expense.

Daylight generally sells its light oil and NGLs production at the lease with the purchaser taking legal custody of the oil and paying a price for the oil at that delivery point. Daylight's heavy oil, and a small portion of its light oil production, are delivered to a terminal by truck and as such, bear trucking charges which are a transportation expense. Natural gas is usually transported to an established delivery point such as AECO in Alberta and then transferred to the purchaser. Transportation expense increased 7% to $1.02 per boe in Q2 2008 compared to $0.95 per boe in Q1 2008 and was 10% lower than $1.13 per boe in Q2 2007. On a year to date basis, transportation costs decreased 5% in 2008 to $0.99 per boe from the 2007 rate of $1.04 per boe.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
(000s) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Transportation costs $ 1,926 $ 1,721 $ 2,085 $ 3,647 $ 3,918
$ per boe $ 1.02 $ 0.95 $ 1.13 $ 0.99 $ 1.04
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Operating Netbacks

The following table provides detail regarding Daylight's operating netbacks on a per boe basis.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
$ per boe 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Revenue $ 80.19 $ 63.25 $ 50.12 $ 71.91 $ 48.97
Royalties (15.68) (12.06) (9.85) (13.91) (9.14)
Realized loss on commodity
derivatives (5.04) - (0.17) (2.58) (0.08)
Operating cost (11.98) (12.08) (14.74) (12.03) (13.05)
Transportation (1.02) (0.95) (1.13) (0.99) (1.04)
----------------------------------------------------------------------------
Operating netback $ 46.47 $ 38.16 $ 24.23 $ 42.40 $ 25.66
----------------------------------------------------------------------------
----------------------------------------------------------------------------


General and Administrative Expenses

The following tables provide detail regarding Daylight's general and administrative expenses ("G&A") on a total and per boe basis.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
(000s) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Gross G&A $ 8,197 $ 6,825 $ 7,499 $ 15,022 $ 14,072
Operating recoveries (2,204) (1,541) (1,672) (3,745) (2,905)
Capitalized costs (1,818) (1,605) (1,710) (3,423) (3,210)
----------------------------------------------------------------------------
G&A - cash charge 4,175 3,679 4,117 7,854 7,957
Unit based compensation 2,101 2,295 1,040 4,396 2,450
----------------------------------------------------------------------------
Net G&A $ 6,276 $ 5,974 $ 5,157 $ 12,250 $ 10,407
----------------------------------------------------------------------------
----------------------------------------------------------------------------


----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
$ per boe 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Gross G&A $ 4.35 $ 3.79 $ 4.05 $ 4.07 $ 3.73
Operating recoveries (1.17) (0.86) (0.90) (1.01) (0.77)
Capitalized costs (0.97) (0.89) (0.92) (0.93) (0.85)
----------------------------------------------------------------------------
G&A - cash charge 2.21 2.04 2.23 2.13 2.11
Unit based compensation 1.11 1.27 0.56 1.19 0.65
----------------------------------------------------------------------------
Net G&A $ 3.32 $ 3.31 $ 2.79 $ 3.32 $ 2.76
----------------------------------------------------------------------------
----------------------------------------------------------------------------


General and administrative expenses during Q2 2008 were $6.3 million ($3.32 per boe) including non-cash unit based compensation of $2.1 million ($1.11 per boe). General and administrative expenses for Q1 2008 were $6.0 million ($3.31 per boe) including non-cash unit based compensation of $2.3 million ($1.27 per boe). G&A expenses for Q2 2007 were $5.2 million ($2.79 per boe) including non-cash unit based compensation of $1.0 million ($0.56 per boe). The Q2 2008 G&A cash expense per boe was 8% higher than Q1 2008 and consistent with Q2 2007. Daylight's YTD 2008 G&A cash expenses of $7.9 million were comparable to the YTD 2007 G&A cash expenses of $8.0 million. Including the non-cash unit based compensation, G&A expenses for YTD 2008 increased 18% over YTD 2007.

Daylight and Midnight Oil Exploration Ltd. ("MOX") are considered related, as Daylight's Chairman is a director and officer of MOX. In addition, Daylight's Chief Executive Officer and director is also a director of MOX and Daylight's Corporate Secretary is also MOX's Corporate Secretary. Daylight and MOX are joint venture partners in certain properties, and as a result, revenues and costs related to these properties are allocated to each partner under standard joint venture billing arrangements. Each partner's costs and revenues are based on the exchange amounts which reflect actual third party costs incurred and revenue received. All transactions are conducted under standard business terms and are considered within the normal course of Daylight's business activities and operations. In addition, certain administrative services which provide reasonable economy and do not involve competitive issues are provided to MOX by Daylight Energy on a fixed fee basis negotiated by the parties, which is considered comparable to the fee an independent third party would charge for the services, and may be cancelled by either party.

For the three and six months ended June 30, 2008, Daylight charged MOX $0.3 million (2007 - $0.4 million) and $0.7 million (2007 - $0.7 million) respectively, for administrative services and premises costs with a payable balance, which includes joint venture and commodity marketing amounts of approximately $4.3 million due to MOX as at June 30, 2008 (December 31, 2007 - $4.7 million).

Unit based compensation expense is an allocation of the fair value of Restricted Trust Unit Awards ("RTUs") and Performance Trust Unit Awards ("PTUs") to their three year vesting period starting at the date of grant. Unit based compensation expense also includes amounts relating to the Employee Bonus Plan and Employee Unit Ownership Plan that were settled in units issued from treasury.

Financial Charges

Daylight incurs cash interest expense on its outstanding bank debt and convertible debentures. Daylight's effective bank debt interest rate was 4.5% for Q2 2008 as compared to 5.2% for Q1 2008 and 5.9% for Q2 2007. The effective bank debt interest rate was 4.9% for YTD 2008 (2007 - 5.8%). The convertible debentures have a fixed interest rate of 8.5% for all periods. Non-cash financial charges relate to amortization of costs incurred to issue convertible debentures, establish bank credit facilities and accretion of the convertible debenture discount. Daylight's bank debt interest rate is expected to continue to correlate with market interest rates during 2008 and the convertible debentures interest rate is fixed at 8.5%. On October 3, 2007, Daylight issued $125 million principal amount of 8.5% Convertible Unsecured Subordinated Debentures, Series B ("Series B Debentures") for net proceeds of $119.6 million (see Liquidity and Capital Resources section below). The decrease in total financial charges for Q2 2008 versus Q1 2008 is due to the decrease in our effective bank debt interest rate. The increase in total financial charges for Q2 2008 over Q2 2007 and for YTD 2008 over YTD 2007 is due to the new debenture issuance. Cash financial charges are influenced by both the interest rate and the level of debt outstanding.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
(000s) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Bank debt interest $ 3,445 $ 3,700 $ 5,336 $ 7,145 $ 10,553
Convertible debenture
interest 2,931 2,717 76 5,648 151
----------------------------------------------------------------------------
Cash financial charges 6,376 6,417 5,412 12,793 10,704
Amortization of financial
charges 27 27 27 54 55
Accretion of convertible
debenture discount 387 454 12 841 24
----------------------------------------------------------------------------
Total $ 6,790 $ 6,898 $ 5,451 $ 13,688 $ 10,783
----------------------------------------------------------------------------
----------------------------------------------------------------------------


----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
$ per boe 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Bank debt interest $ 1.83 $ 2.05 $ 2.89 $ 1.94 $ 2.80
Convertible debenture
interest 1.55 1.51 0.04 1.53 0.04
----------------------------------------------------------------------------
Cash financial charges 3.38 3.56 2.93 3.47 2.84
Amortization of financial
charges 0.01 0.01 0.01 0.01 0.01
Accretion of convertible
debenture discount 0.21 0.25 0.01 0.23 0.01
----------------------------------------------------------------------------
Total $ 3.60 $ 3.82 $ 2.95 $ 3.71 $ 2.86
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Depletion, Depreciation and Accretion

Daylight's depletion, depreciation and accretion for Q2 2008 totalled $37.0 million, which is 5% higher than Q1 2008. Q2 2008 charges increased 6% from Q2 2007. Daylight's depletion, depreciation and accretion for YTD 2008 totalled $72.2 million, which is 2% higher than the YTD 2007 total of $71.1 million.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
(000s) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Depletion and Depreciation $ 36,356 $ 34,513 $ 34,402 $ 70,869 $ 69,813
Accretion 665 662 660 1,327 1,315
----------------------------------------------------------------------------
Total $ 37,021 $ 35,175 $ 35,062 $ 72,196 $ 71,128
----------------------------------------------------------------------------
----------------------------------------------------------------------------

$ per boe
----------------------------------------------------------------------------
Depletion and Depreciation $ 19.29 $ 19.15 $ 18.60 $ 19.22 $ 18.51
Accretion 0.35 0.37 0.36 0.36 0.35
----------------------------------------------------------------------------
Total $ 19.64 $ 19.52 $ 18.96 $ 19.58 $ 18.86
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Future Taxes

Daylight recorded a future income tax recovery of $8.7 million in Q2 2008, a future income tax recovery of $6.0 million in Q1 2008, and a future income tax recovery of $13.0 million in Q2 2007. For YTD 2008, Daylight recorded a future income tax recovery of $14.7 million and a future income tax recovery of $23.6 million for YTD 2007. Q2 2007 included additional recoveries as a result of changes in legislation enacted during that period. Daylight is a taxable entity under the Canadian Income Tax Act and is currently taxable only on income that is not distributed or distributable to its unitholders.

New legislation is pending that introduces a rate change of the provincial rate from 13% to a lower rate for Trusts. Once this legislation is substantively enacted, Daylight expects to record additional recoveries at the Trust level due to this lower rate.

Daylight does not expect to pay any income taxes until at least 2011 and expects to continue to recognize recoveries of recorded future tax liability amounts on the balance sheet until at least 2011 as income is generated and distributions are paid to unitholders.



----------------------------------------------------------------------------
(000s) Q2 Q1 Q2 YTD YTD
2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Future Tax $(8,722) $(5,990) $(12,980) $(14,712) $(23,643)
$ per boe $ (4.63) $ (3.32) $ (7.02) $ (3.99) $ (6.27)
----------------------------------------------------------------------------
----------------------------------------------------------------------------


As at June 30, 2008, Daylight and its subsidiaries have tax pools of approximately $856 million. These tax pool balances are subject to change as tax returns are completed, annual claims are made, and reclassification of items between categories may occur.



----------------------------------------------------------------------------
2008 2007
---------------------------------
(000s) Corporate Trust Combined Combined
----------------------------------------------------------------------------
Canadian exploration expense $ 59,000 $ - $ 59,000 $ 67,000
Canadian development expense 209,000 - 209,000 283,000
Canadian oil and gas property
expense 43,000 82,000 125,000 113,000
Undepreciated capital cost 224,000 - 224,000 302,000
Non-capital losses 228,000 - 228,000 35,000
Share and Unit issue costs 1,000 10,000 11,000 14,000
----------------------------------------------------------------------------
Total $ 764,000 $ 92,000 $ 856,000 $ 814,000
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Net Income, Funds from Operations, and Cash Provided by Operating Activities

As a result of the previously discussed factors, Daylight recognized Q2 2008 net income of $42.5 million ($22.52/boe, $0.53/unit-basic, $0.48/unit-diluted), funds from operations of $77.0 million ($40.86/boe, $0.95/unit-basic, $0.85/unit-diluted) and cash provided by operating activities of $71.0 million. For the YTD 2008 period, Daylight recognized net income of $46.4 million ($12.58/boe, $0.59/unit-basic, $0.56/unit-diluted), funds from operations of $135.7 million ($36.80/boe, $1.71/unit-basic, $1.51/unit-diluted) and cash provided by operating activities of $114.5 million. Results from the comparative periods are presented below.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
(000s) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Net income $ 42,462 $ 3,941 $ 18,682 $ 46,403 $ 23,983
Per boe $ 22.52 $ 2.19 $ 10.10 $ 12.58 $ 6.36
----------------------------------------------------------------------------
Per Unit
Basic $ 0.53 $ 0.05 $ 0.24 $ 0.59 $ 0.32
Diluted $ 0.48 $ 0.05 $ 0.24 $ 0.56 $ 0.32
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Funds from operations $ 77,032 $ 58,667 $ 35,274 $ 135,699 $ 78,107
Per boe $ 40.86 $ 32.55 $ 19.07 $ 36.80 $ 20.71
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Per Unit
Basic $ 0.95 $ 0.75 $ 0.46 $ 1.71 $ 1.03
Diluted $ 0.85 $ 0.66 $ 0.46 $ 1.51 $ 1.03
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Cash provided by
operating activities $ 71,028 $ 43,516 $ 37,211 $ 114,544 $ 83,711
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Daylight's funds from operations is significantly influenced by commodity prices and production volumes.

Daylight's estimated sensitivity to changes in its commodity price, production volume and exchange rate assumptions for the full year 2008 are estimated as follows:

- $1.2 million per $0.10 change in natural gas price per mcf.

- $2.3 million per US$1.00 change in the WTI oil price per bbl.

- $1.7 million per 1 mmcf per day change in production.

- $2.2 million per 100 bbl per day change in light oil production.

- $1.6 million per 100 bbl per day change in heavy oil production.

- $1.6 million per 100 bbl per day change in NGLs production.

- $2.2 million per $0.01 change in the United States dollar to Canadian dollar exchange rate.

Capital Expenditures, Acquisitions and Divestitures

Daylight invested $37.9 million on its capital expenditure program during Q2 2008 compared to $43.6 million in Q1 2008 and $12.9 million in Q2 2007. Capital expenditures for YTD 2008 provide significant additions of new production volumes and Daylight anticipates fiscal 2008 production volumes to average 20,750 to 21,250 boe/d with the investment of approximately $140 million in our 2008 internal capital program, the announced acquisition of Athlone for approximately $32.8 million and the expected disposition of our Sturgeon Lake property for approximately $87.5 million. During YTD 2008, 8 gross (2.5 net) wells were drilled under a farmout arrangement which results in Daylight receiving a net interest in the wells at no cash cost up to and including the drilling and completion of the wells. The results of this farmout arrangement are included in Daylight's wells drilled information. On a year to date basis, Daylight invested $81.5 million during YTD 2008, an increase of 143% over the same period last year.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
(000s) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Land and acquisitions $ 4,331 $ 3,331 $ 30 $ 7,662 $ 661
Geological and geophysical 2,537 1,683 1,874 4,220 3,386
Drill, complete and
recomplete 21,452 23,668 5,549 45,120 19,131
Equipping and facilities 9,546 14,948 5,434 24,494 10,386
----------------------------------------------------------------------------
Capital Expenditures $ 37,866 $ 43,630 $ 12,887 $ 81,496 $ 33,564
----------------------------------------------------------------------------
----------------------------------------------------------------------------


In the first six months of 2008, Daylight drilled a total of 25 gross (11.1 net) wells with 97% success. This program provided production and reserve additions within the following core areas:

- Peace River Arch Properties include Cecil, Elmworth, and Sinclair. YTD 2008, Daylight drilled 6 gross (5.2 net) natural gas wells and 2 gross (2.0 net) oil wells.

- West Central properties including Pine Creek, Kaybob, Pembina, Oldman and Windfall. YTD 2008, Daylight drilled 11 gross (2.5 net) natural gas wells, 1 gross (0.3 net) oil wells and 1 gross (0.3 net) dry hole.

- Eastern properties include Wildmere, Bon Accord and Chipman. YTD 2008, Daylight drilled 2 gross (0.3 net) heavy oil wells.

- Southern properties include Chigwell and Sylvan Lake. YTD 2008, Daylight drilled 2 gross (0.5 net) gas wells.

On July 10, 2008 Daylight and Athlone announced that they had entered into an agreement (the "Agreement") that provides for the acquisition of Athlone by Daylight pursuant to a Plan of Arrangement. Pursuant to the Agreement, which is subject to court approval and approval of the securityholders of Athlone, Daylight will acquire all of the issued and outstanding shares of Athlone for cash consideration of $0.85 per share. Total consideration for the transaction is approximately $32.8 million including the assumption of $2.6 million in debt.

On May 26, 2008, Daylight and Cadence Energy Inc. ("Cadence") announced that they had entered into an agreement whereby Daylight would acquire all of the issued and outstanding common shares of Cadence, pursuant to a Plan of Arrangement. On July 20, 2008, Daylight and Cadence terminated the arrangement agreement, due to another offer. As a result, Cadence paid Daylight a $9.0 million non-completion fee which was received on July 21, 2008.

Subsequent to June 30, 2008, Daylight has entered into an agreement to dispose of its working interests in the Sturgeon Lake oil and natural gas property to a third party for cash proceeds of $87.5 million, subject to closing adjustments.



Investments

----------------------------------------------------------------------------
Number of Equity or
Symbol Shares Fair Value
----------------------------------------------------------------------------
Bengal Energy Ltd. BNG 4,260,000 $ 6,301
Trafalgar Energy Ltd. TFL 740,240 2,902
Pegasus Oil & Gas Inc. POG.A 2,440,000 5,002
----------------------------------------------------------------------------
Balance, June 30, 2008 $ 14,205
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Daylight owns approximately 23% of the basic issued and outstanding common shares of Bengal Energy Ltd. ("Bengal"), formerly Avery Resources Inc., a Calgary-based junior exploration company actively pursuing opportunities in Australia. Bengal is a public company trading on the Toronto Stock Exchange under the symbol BNG. This investment is composed of 4,260,000 common shares (21,300,000 common shares before consolidating 5:1) and Daylight accounts for this investment using the equity method.

On June 30, 2008, Bengal common shares closed at $2.50 per share. As at June 30, 2008, the market value of this investment was approximately $10.7 million (December 31, 2007 - $6.6 million). At December 31, 2007, it was determined that the decline in value of the investment in Bengal was other than temporary and the investment was written down to its market value. For the three months ended June 30, 2008, the equity gain in Bengal was $0.1 million (2007 - $0.2 million) and for the six months ended June 30, 2008, the equity loss on the investment in Bengal was $0.3 million (2007 - $1.2 million).

Daylight owns 740,240 common shares of Trafalgar Energy Ltd. ("Trafalgar"), which is approximately 6% of the issued and outstanding common shares of Trafalgar at June 30, 2008. The Trust accounts for its investment in Trafalgar at fair value based on the quoted market price. Trafalgar is a public company trading on the Toronto Stock Exchange under the symbol TFL. On June 30, 2008 the Trafalgar common shares closed at $3.92 per share. As at June 30, 2008, the market value of this investment was approximately $2.9 million (December 31, 2007 - $2.1 million).

Daylight also owns 2,440,000 Class A common shares of Pegasus Oil & Gas Inc. ("Pegasus"), which is approximately 7% of the issued and outstanding Class A common shares outstanding at June 30, 2008. The Trust accounts for its investment in Pegasus at fair value based on the quoted market price. Pegasus is a public company trading on the TSX Venture Exchange under the symbols POG.A and POG.B. On June 30, 2008, the class A shares closed at $2.05 per share. As at June 30, 2008, the market value of this investment was approximately $5.0 million (December 31, 2007 - $4.4 million).

Daylight continues to consider its investments in Bengal, Trafalgar and Pegasus as available for disposition.

Distributions

During Q2 2008, Daylight declared three monthly cash distributions totalling $24.8 million ($0.30 per Trust Unit) with a resulting payout ratio of 32%. During Q1 2008, Daylight declared three monthly cash distributions totalling $23.3 million ($0.30 per Trust Unit) with a resulting payout ratio of 40%. During Q2 2007, Daylight declared three cash distributions totalling $34.5 million ($0.45 per Trust Unit). YTD 2008, Daylight declared six monthly cash distributions totalling $48.1 million ($0.60 per Trust Unit) with a resulting payout ratio of 35%. YTD 2007, Daylight declared six monthly cash distributions totalling $68.6 million ($0.90 per Trust Unit) with a resulting payout ratio of 88%. On July 13, 2008 Daylight announced its intention to increase distributions during the third quarter of 2008 by 30% to $0.13 per Trust Unit.

Daylight's management and the Board of Directors continually monitor the distribution level in relation to forecast funds from operations, debt levels and capital expenditure programs. Commodity prices and production volumes are critical variables in determining funds from operations and changes in these two items have a material impact on funds from operations and Daylight's ability to fund distributions. Distributions beyond the periods declared are not guaranteed to occur in the future.

Daylight targets to fully finance its capital expenditures and cash distributions with funds from operations over the longer term, but may not fully finance these items within a quarterly or annual period. To the extent that capital expenditures are not fully financed by funds from operations, Daylight may draw upon its available credit facilities or issue new trust units or debentures.

As discussed in the non GAAP measures section of this MD&A, Daylight utilizes the non GAAP term "funds from operations" to evaluate operating performance, assess leverage and considers this term to be an important measure in assessing Daylight's ability to generate the funds necessary to pay distributions, repay debt and finance capital expenditures. Funds from operations is also utilized in the calculation of "payout ratio" which is also a non GAAP measure utilized by Daylight to evaluate financial flexibility and the relative burden of distributions. National Policy 41-201 requires certain disclosures comparing distributions to cash provided by operating activities which is a GAAP measure. A reconciliation of cash provided by operating activities to funds from operations is included in the non GAAP measures section of this MD&A. The disclosures required by National Policy 41-201 are contained in the following table and paragraphs of this Distributions section of the MD&A.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
(000s) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
Cash distributions
declared per unit $ 0.30 $ 0.30 $ 0.45 $ 0.60 $ 0.90
----------------------------------------------------------------------------
Cash distributions
declared $ 24,807 $ 23,333 $ 34,475 $ 48,140 $ 68,589
Cash provided by operating
activities $ 71,028 $ 43,516 $ 37,211 $114,544 $ 83,711
Net income $ 42,462 $ 3,941 $ 18,682 $ 46,403 $ 23,983
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Excess (shortfall) of the
following items over cash
distributions declared:
----------------------------------------------------------------------------
Cash provided by operating
activities $ 46,221 $ 20,183 $ 2,736 $ 66,404 $ 15,122
Net income $ 17,655 $ (19,392) $(15,793) $ (1,737) $(44,606)
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Cash provided by operating activities of $71.0 million for Q2 2008 exceeded Daylight's cash distributions of $24.8 million by $46.2 million. Cash provided by operating activities of $43.5 million for Q1 2008 exceeded cash distributions of $23.3 million by $20.2 million. Cash provided by operating activities of $37.2 million for Q2 2007 exceeded cash distributions of $34.5 million by $2.7 million in the period. On a year over year basis, cash provided by operating activities of $114.5 million exceeded the cash distributions of $48.1 million for YTD 2008 by $66.4 million and cash provided by operating activities of $83.7 million exceeded the cash distributions of $68.6 million for YTD 2007 by $15.1 million.

For Q2 2008, the net income of $42.5 million exceeded the cash distributions declared by $17.7 million. For Q1 2008 and Q2 2007, the cash distributions declared exceeded the net income of $3.9 million and $18.7 million respectively, by $19.4 million and $15.8 million respectively. For the six months ended June 30, 2008, and 2007 the cash distributions declared exceeded the net income of $46.4 million and $23.9 million respectively by $1.7 million and $44.6 million respectively.

Cash distributions declared typically exceed the net income (loss) in these periods but do not typically exceed cash provided by operating activities and this relationship is expected to continue for future periods. Daylight has declared cash distributions in excess of net income since net income includes several non-cash charges including depletion, depreciation and accretion, unit based compensation, unrealized (gain) loss on financial instruments, and future tax, which do not impact the funds available to pay distributions declared. The depletion, depreciation and accretion charge does not necessarily represent the cost of maintaining and replacing the volume of reserves produced in the period. In those periods where cash distributions exceed the net income (loss) of the period, a portion of the distribution declared may represent an economic return of capital for unit holders and the distributions declared may be subject to increases or decreases in future periods depending on future circumstances.

Daylight has a Premium Distribution Reinvestment and Optional Trust Unit Purchase Plan ("Premium DRIP™") for eligible unitholders. On distribution payment dates eligible Premium DRIP™ unitholders may receive, in lieu of the cash distribution that unitholders are otherwise entitled to receive in respect of their units, a cash payment equal to 102% of such amount.

Unitholders may also reinvest their cash distributions in additional trust units at a price that is 95% of the average market price for the Pricing Period. The Pricing Period refers to the period beginning on the later of the 21st business day preceding the distribution payment date and the second business day following the record date applicable to that distribution payment date, and ending on the second business day preceding the distribution payment date. Eligible Premium DRIP™ unitholders may also make optional cash payments on this date to purchase additional trust units at a price that is equal to the average market price for the Pricing Period. During the six months ended June 30, 2008 Daylight issued no (2007 - 1,891,527) trust units from treasury for the Premium DRIPTM in lieu of cash distributions totalling $nil (2007 - $17.6 million).

Daylight can prorate or suspend requests for the receipt of amounts under the Premium DRIP™ and Daylight has not issued any trust units under the Premium DRIP™ program since August 2007 when Daylight suspended this program.



Liquidity and Capital Resources

----------------------------------------------------------------------------
June 30, March 31, December 31, June 30,
(000s) 2008 2008 2007 2007
----------------------------------------------------------------------------
Bank debt $ 274,313 $ 268,410 $ 257,342 $ 358,832
Working capital deficiency(1) 9,740 29,908 32,088 25,499
----------------------------------------------------------------------------
284,053 298,318 289,430 384,331
Market value of investments (18,554) (15,172) (13,068) (17,988)
----------------------------------------------------------------------------
265,499 283,146 276,362 366,343
Convertible debentures 62,762 120,170 119,792 3,456
Unitholders' equity $ 502,051 $ 423,952 $ 440,152 $ 598,240
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Excludes unrealized gain (loss) on derivatives and future income taxes.


At June 30, 2008, Daylight had $274 million outstanding on its credit facilities which provide up to $350 million available under a revolving term credit facility with a syndicate of banks and are subject to semi-annual review by the banking syndicate. The next scheduled review date is November 30, 2008.

On October 3, 2007, Daylight issued $125 million principal amount of 8.5% Convertible Unsecured Subordinated Debentures, Series B for net proceeds of $119.6 million. The Series B Debentures pay interest semi-annually on October 31 and April 30, commencing with the initial interest payment on April 30, 2008, and have a maturity date of October 31, 2012. The Series B Debentures are convertible at the option of the holder to Trust Units at a conversion price of $8.60 per Trust Unit. The Trust has the option to redeem the Series B Debentures at a price of $1,050 per Series B Debenture after October 31, 2010 and on or before October 31, 2011, and at a price of $1,025 per Series B Debenture after October 31, 2011 and before October 31, 2012.

The market value of Daylight's investments is based on the closing trading value of the related securities at the end of the periods and Daylight's ability to realize this value is subject to the changes in trading value of these securities. Daylight's working capital deficiency, excluding bank debt, unrealized loss on derivatives, and future income taxes, at June 30, 2008 was $9.7 million.

Management anticipates that Daylight will continue to have adequate liquidity to fund future working capital and forecasted capital expenditures during 2008 through a combination of funds from operations, debt and equity. Funds from operations used to finance these commitments may reduce the amount of funding available to provide cash distributions to unitholders. Major acquisitions will require the issuance of new equity in exchange for the equity of acquired entities.

On July 22, 2008, one of Daylight's minor oil marketing counterparties, SemCanada Crude entered creditor protection. Daylight had a receivable from SemCanada Crude of approximately $0.9 million as at June 30, 2008 and has a total receivable of approximately $1.8 million as of July 22, 2008 which is the date SemCanada Crude entered creditor protection. A reasonable determination of impairment, if any, can not yet be made at this time. Daylight's credit risk program is considered appropriate with no changes and it has been concluded that these events could not have been foreseen by a standard credit risk program.

Trust Unit Information

Daylight's trust units trade on the Toronto Stock Exchange under the symbol "DAY.UN" and Daylight is a constituent of the S&P/TSX Income Trust Index and S&P/TSX Composite Index. A summary of Daylight's trading history on the TSX follows.



----------------------------------------------------------------------------
Q2 Q1 Q2 YTD YTD
(per unit) 2008 2008 2007 2008 2007
----------------------------------------------------------------------------
High $ 12.19 $ 9.22 $ 11.75 $ 12.19 $ 11.75
Low $ 8.80 $ 6.81 $ 9.55 $ 6.81 $ 8.74
Close $ 12.09 $ 8.97 $ 10.25 $ 12.09 $ 10.25
Average daily volume 752,250 443,188 353,245 610,862 351,172
----------------------------------------------------------------------------
----------------------------------------------------------------------------


On July 28, 2008 Daylight filed notice with the Toronto Stock Exchange (the "TSX") to make a normal course issuer bid (the "Bid") to purchase outstanding Trust Units on the open market through the facilities of the TSX. The TSX has authorized Daylight to purchase up to 8,206,753 Trust Units, being 10% of the public float, from July 30, 2008 through July 29, 2009 or such earlier time as the Bid is completed or terminated at the option of the Trust. The Trust will pay for any Trust Units acquired under the Bid at the prevailing market price on the TSX at the time of the purchase. The Trust Units acquired under the Bid will be cancelled.



As at June 30, 2008, Daylight had the following trust units and trust unit
equivalents outstanding:

----------------------------------------------------------------------------
Number
----------------------------------------------------------------------------
Trust Units 85,480,801
Convertible debentures Series A ($3,576,000 face value) 253,997
Convertible debentures Series B ($63,101,000 face value) 7,337,326
Restricted trust unit awards (1,076,999) 1,282,940
Performance trust unit awards (160,000) 197,743
----------------------------------------------------------------------------
Total Diluted 94,552,807
----------------------------------------------------------------------------

As at August 5, 2008, Daylight has the following trust units and trust unit
equivalents outstanding:

----------------------------------------------------------------------------
Number
----------------------------------------------------------------------------
Trust Units 86,276,841
Convertible debentures Series A ($3,576,000 face value) 253,997
Convertible debentures Series B ($56,255,000 face value) 6,541,279
Restricted trust unit awards (1,056,999) 1,270,350
Performance trust unit awards (160,000) 199,507
----------------------------------------------------------------------------
Total Diluted 94,541,974
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Commitments

The following is a summary of Daylight's contractual obligations and commitments, other than bank debt, convertible debentures, and risk management as at June 30, 2008:



----------------------------------------------------------------------------
2008 2009 2010 2011 2012 Thereafter
----------------------------------------------------------------------------
Operating Leases $ 6,419 $ 5,253 $ 2,732 $ 1,571 $ 1,264 $ 6,156
Natural gas
transportation 451 532 188 160 44 -
----------------------------------------------------------------------------
$ 6,870 $ 5,785 $ 2,920 $ 1,731 $ 1,308 $ 6,156
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Daylight enters into multiple contractual obligations as part of conducting day to day business. Material contractual obligations include bank debt, leases for office space, a drilling rig contract and commitments for natural gas transportation. Daylight has entered into an agreement with a third party whereby commitments under a certain drilling rig contract, included in the 2008 obligation of $6.9 million, have been assumed by the third party for 2008 totalling $0.8 million.

Disclosure Controls and Procedures

Disclosure controls and procedures have been designed to ensure that information required to be disclosed by Daylight is accumulated and communicated to Daylight's management as appropriate to allow timely decisions regarding required disclosure. Daylight's Chief Executive Officer and Chief Financial Officer have concluded, based on their evaluation as of the end of the period covered by the annual and interim filings, that Daylight's disclosure controls and procedures for the six months ended June 30, 2008 and the year ended December 31, 2007 are effective to provide reasonable assurance that material information related to Daylight, including its consolidated subsidiaries, is made known to them by others within those entities.

Daylight's Chief Executive Officer and Chief Financial Officer have designed or caused to be designed under their supervision, internal controls over financial reporting related to the Trust, including its consolidated subsidiaries, to provide reasonable assurance regarding the reliability of the Trust's financial reporting and the preparation of financial statements for external purposes in accordance with Canadian GAAP.

Daylight's Chief Executive Officer and Chief Financial Officer are required to disclose herein any change in the Trust's internal control over financial reporting that occurred during the Trust's most recent interim period that has materially affected, or is reasonably likely to have materially affected, the Trust's control over financial reporting. During 2006 and 2007, the Trust engaged external consultants to assist in documenting and assessing the Trust's design of internal controls over financial reporting. No changes in the Trust's internal control over financial reporting were identified during the six months ended June 30, 2008 that have materially affected, or are reasonably likely to materially affect, the Trust's internal control over financial reporting.

It should be noted that while Daylight's Chief Executive Officer and Chief Financial Officer believe that the Trust's disclosure controls and procedures provide a reasonable level of assurance that they are effective, they do not expect that the disclosure controls and procedures will prevent all errors and fraud. A control system, no matter how well conceived or operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.

Critical Accounting Estimates

The significant accounting policies used by Daylight are disclosed in note 1 to the Consolidated Financial Statements for the years ended December 31, 2007 and 2006. Certain accounting policies require that management make appropriate decisions with respect to the formulation of estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Management reviews its estimates on a regular basis. The emergence of new information and changed circumstance may result in actual results or changes to estimated amounts that differ materially from current estimates.

Changes in Accounting Principles

There are several new standards that are in effect for the annual and interim financial statements for 2008. The following summarizes these pronouncements: CICA Handbook section 1535 "Capital Disclosures" establishes guidelines for the disclosure on an entity's capital and how it is managed, section 3862 "Financial Instruments - Disclosures" provides revised standards on the disclosure of financial instruments and non-financial derivatives, section 3863 "Financial Instruments - Presentation" provides revised standards on the presentation of financial instruments and non-financial derivatives, and section 1400 was amended to include new requirements on assessing and disclosing an entity's ability to continue as a going concern. These new standards did not impact the amounts reported in the Trust's financial statements, however did increase the disclosures in the notes to the financial statements.

On February 13, 2008, Canada's Accounting Standard Board confirmed January 1, 2011 as the effective date for complete convergence of Canadian GAAP to International Financial Reporting Standards ("IFRS"). The Canadian Securities Administrators are in the process of examining changes to securities rules as a result of this initiative. In the second quarter of 2008, Daylight established a project team to develop its IFRS changeover plan and began the diagnostic phase of the project which includes the assessment of differences between Canadian GAAP and IFRS, options available under IFRS, potential system changes required, and affects on internal controls and processes. Daylight is continuing to monitor and assess the impact of the planned convergence of Canadian GAAP with IFRS and, at this time, the impact on the future financial position and results of operations is not reasonably determinable or estimable.

Risks and Uncertainties

Daylight is subject to multiple business risks that are similar to other entities involved in the conventional energy trust sector. Daylight's financial position, results of operations, cash flows and distributions to unitholders are directly impacted by the following factors:

For a detailed discussion of Risks and Uncertainties, refer to the Trust's Annual Information Form, filed on SEDAR at www.sedar.com.



Quarterly Information

----------------------------------------------------------------------------
Financial 2008 2007
-------------------------------------------
(in thousands of dollars,
except unit, per unit and
boe data) Q2 Q1 Q4 Q3
----------------------------------------------------------------------------
Petroleum and natural gas
revenues $ 151,171 $ 113,986 $ 99,718 $ 82,557
Royalties (29,568) (21,733) (18,853) (14,454)
Realized gain (loss) on
commodity derivatives (9,507) - 2,145 5,118
Operating expenses (22,587) (21,769) (23,072) (21,555)
Transportation (1,926) (1,721) (2,019) (1,920)
----------------------------------------------------------------------------
Operating netback 87,583 68,763 57,919 49,746
G&A - cash charge (4,175) (3,679) (3,724) (3,552)
Cash financial charges (6,376) (6,417) (6,716) (5,851)
Cash taxes - - - -
----------------------------------------------------------------------------
Funds from operations 77,032 58,667 47,479 40,343
Per unit - Basic 0.95 0.75 0.61 0.52
- Diluted 0.85 0.66 0.54 0.52
----------------------------------------------------------------------------
Cash provided by operating
activities 71,028 43,516 44,824 38,850
----------------------------------------------------------------------------
Net income (loss) 42,462 3,941 (127,381) 7,131
Per unit - Basic 0.53 0.05 (1.64) 0.09
- Diluted 0.48 0.05 (1.64) 0.09
----------------------------------------------------------------------------
Cash distributions declared 24,807 23,333 23,296 27,006
Per unit 0.30 0.30 0.30 0.35
Payout ratio 32% 40% 49% 67%
----------------------------------------------------------------------------
Capital expenditures 37,866 43,630 29,089 33,727
Non-cash capital divestitures - - - -
Corporate acquisitions - - - -
----------------------------------------------------------------------------
Market value of investments 18,554 15,172 13,068 13,336
----------------------------------------------------------------------------
Bank debt 274,313 268,410 257,342 363,153
Working capital deficiency(2) 9,740 29,908 32,088 40,097
----------------------------------------------------------------------------
Convertible debentures 62,762 120,170 119,792 3,467
----------------------------------------------------------------------------
Total assets 970,810 949,143 922,344 1,065,025
----------------------------------------------------------------------------
Units outstanding (000s)
Basic 85,481 77,914 77,657 77,475
Diluted 94,553 94,096 93,850 78,983
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Operations
Average daily production
Natural gas (mcf/d) 75,041 67,691 71,187 69,143
Light oil (bbls/d) 4,899 5,174 4,964 4,565
Heavy oil (bbls/d) 2,257 2,181 2,488 2,382
NGLs (bbls/d) 1,054 1,167 1,266 1,129
----------------------------------------------------------------------------
Oil & NGLs (bbls/d) 8,210 8,522 8,718 8,076
----------------------------------------------------------------------------
Combined (boe/d) 20,717 19,804 20,583 19,600
----------------------------------------------------------------------------
Average prices received
Natural gas ($/mcf) $ 10.30 $ 7.92 $ 6.45 $ 5.33
Light oil ($/bbl) 120.93 91.40 81.84 73.87
Heavy oil ($/bbl) 96.07 71.54 53.50 51.97
NGLs ($/bbl) 84.76 74.91 64.99 59.90
----------------------------------------------------------------------------
Oil & NGLs ($/bbl) $ 109.46 $ 84.06 $ 71.31 $ 65.46
----------------------------------------------------------------------------
Combined ($/boe) $ 80.19 $ 63.25 $ 52.66 $ 45.79
----------------------------------------------------------------------------
Wells drilled - gross (net) 3 (2.2) 22 (8.9) 11 (7.8) 18 (9.9)
----------------------------------------------------------------------------

(1) On a proforma basis, if the Sequoia acquisition had been completed on
September 1, 2006, the payout ratio would have been 88% for Q3 2006.

(2) Excludes unrealized gain (loss) on derivatives and future income taxes.


Quarterly Information
----------------------------------------------------------------------------
Financial 2007 2006
-------------------------------------------
(in thousands of dollars,
except unit, per unit and
boe data) Q2 Q1 Q4 Q3
----------------------------------------------------------------------------
Petroleum and natural
gas revenues $ 92,699 $ 91,982 $ 92,715 $ 69,877
Royalties (18,223) (16,237) (17,444) (13,312)
Realized gain (loss) on
commodity derivatives (320) 24 91 (133)
Operating expenses (27,268) (21,971) (21,319) (15,901)
Transportation (2,085) (1,833) (1,871) (1,959)
----------------------------------------------------------------------------
Operating netback 44,803 51,965 52,172 38,572
G&A - cash charge (4,117) (3,840) (4,326) (3,634)
Cash financial charges (5,412) (5,292) (4,519) (2,695)
Cash taxes - - (54) (1)
----------------------------------------------------------------------------
Funds from operations 35,274 42,833 43,273 32,242
Per unit - Basic 0.46 0.57 0.59 0.71
- Diluted 0.46 0.57 0.59 0.68
----------------------------------------------------------------------------
Cash provided by operating
activities 37,211 46,500 21,314 31,783
----------------------------------------------------------------------------
Net income (loss) 18,682 5,301 (283,511) (2,140)
Per unit - Basic 0.24 0.07 (3.88) (0.05)
- Diluted 0.24 0.07 (3.88) (0.05)
----------------------------------------------------------------------------
Cash distributions declared 34,475 34,114 43,008 31,844
Per unit 0.45 0.45 0.59 0.62
Payout ratio 98% 80% 99% n/a (1)
----------------------------------------------------------------------------
Capital expenditures 12,887 20,677 49,761 19,358
Non-cash capital divestitures - - - (21,100)
Corporate acquisitions - - - 527,691
----------------------------------------------------------------------------
Market value of investments 17,988 16,673 22,860 20,500
----------------------------------------------------------------------------
Bank debt 358,832 338,511 349,336 287,392
Working capital deficiency(2) 25,499 29,649 22,624 50,318
----------------------------------------------------------------------------
Convertible debentures 3,456 3,444 3,515 3,510
----------------------------------------------------------------------------
Total assets 1,072,055 1,083,695 1,114,085 1,424,236
----------------------------------------------------------------------------
Units outstanding (000s)
Basic 76,652 76,542 74,322 71,863
Diluted 78,133 77,597 75,309 72,117
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Operations
Average daily production
Natural gas (mcf/d) 74,356 78,556 80,991 57,926
Light oil (bbls/d) 4,258 4,310 4,455 3,172
Heavy oil (bbls/d) 2,416 2,504 2,796 2,760
NGLs (bbls/d) 1,258 1,449 1,449 756
----------------------------------------------------------------------------
Oil & NGLs (bbls/d) 7,932 8,263 8,700 6,688
----------------------------------------------------------------------------
Combined (boe/d) 20,325 21,356 22,199 16,342
----------------------------------------------------------------------------
Average prices received
Natural gas ($/mcf) $ 7.24 $ 7.31 $ 6.75 $ 5.74
Light oil ($/bbl) 67.09 61.34 60.07 74.23
Heavy oil ($/bbl) 46.05 42.50 39.59 51.27
NGLs ($/bbl) 53.42 54.31 49.53 67.79
----------------------------------------------------------------------------
Oil & NGLs ($/bbl) $ 58.51 $ 54.40 $ 51.73 $ 64.03
----------------------------------------------------------------------------
Combined ($/boe) $ 50.12 $ 47.86 $ 45.40 $ 46.48
----------------------------------------------------------------------------
Wells drilled - gross (net) 4 (3.6) 11 (6.0) 9 (1.8) 12 (9.2)
----------------------------------------------------------------------------

(1) On a proforma basis, if the Sequoia acquisition had been completed on
September 1, 2006, the payout ratio would have been 88% for Q3 2006.

(2) Excludes unrealized gain (loss) on derivatives and future income taxes.


Quarterly Information
----------------------------------------------------------------------------
Financial 2006 2005
-------------------------------------------
(in thousands of dollars,
except unit, per unit and
boe data) Q2 Q1 Q4 Q3
----------------------------------------------------------------------------
Petroleum and natural gas
revenues $ 68,554 $ 66,187 $ 85,615 $ 76,445
Royalties (14,040) (12,485) (15,802) (13,242)
Realized gain (loss) on
commodity derivatives - - (99) (350)
Operating expenses (15,286) (14,848) (13,580) (12,981)
Transportation (1,354) (1,309) (1,657) (1,018)
----------------------------------------------------------------------------
Operating netback 37,874 37,545 54,477 48,854
Interest income - - - -
G&A - cash charge (2,625) (2,596) (3,545) (2,216)
Cash financial charges (2,286) (1,699) (1,862) (2,756)
Cash taxes 222 (225) (603) (170)
----------------------------------------------------------------------------
Funds from operations 33,185 33,025 48,467 43,712
Per unit - Basic 0.79 0.80 1.33 1.37
- Diluted 0.77 0.77 1.26 1.23
----------------------------------------------------------------------------
Cash provided by operating
activities 42,119 17,889 47,285 42,922
----------------------------------------------------------------------------
Net income 15,735 12,093 25,447 20,525
Per unit - Basic 0.38 0.29 0.70 0.68
- Diluted 0.38 0.29 0.69 0.63
----------------------------------------------------------------------------
Cash distributions declared 26,663 26,407 24,316 17,023
Per unit 0.63 0.63 0.63 0.54
Payout ratio 80% 80% 50% 39%
----------------------------------------------------------------------------
Capital expenditures 21,034 35,378 20,215 23,851
Non-cash capital divestitures (6,628) - (14,636) -
Corporate acquisitions - - 116,509 -
----------------------------------------------------------------------------
Market value of investments 5,783 - - -
----------------------------------------------------------------------------
Bank debt 165,114 162,190 123,455 124,185
Working capital deficiency(1) 28,931 17,048 26,575 15,346
----------------------------------------------------------------------------
Convertible debentures 3,973 6,996 9,219 22,117
----------------------------------------------------------------------------
Total assets 833,821 845,746 841,254 689,297
----------------------------------------------------------------------------
Units outstanding (000s)
Basic 42,209 41,861 40,806 33,767
Diluted 44,349 44,110 43,854 37,501
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Operations
Average daily production
Natural gas (mcf/d) 59,452 56,012 54,438 54,096
Light oil (bbls/d) 2,855 2,575 2,368 2,527
Heavy oil (bbls/d) 2,579 2,701 2,460 2,096
NGLs (bbls/d) 740 677 814 785
----------------------------------------------------------------------------
Oil & NGLs (bbls/d) 6,174 5,953 5,642 5,408
----------------------------------------------------------------------------
Combined (boe/d) 16,083 15,288 14,715 14,424
----------------------------------------------------------------------------
Average prices received
Natural gas ($/mcf) $ 6.18 $ 7.77 $ 11.91 $ 9.26
Light oil ($/bbl) 71.78 65.55 63.40 68.98
Heavy oil ($/bbl) 52.01 34.29 33.06 51.94
NGLs ($/bbl) 63.05 60.50 58.79 56.56
----------------------------------------------------------------------------
Oil & NGLs ($/bbl) $ 62.48 $ 50.79 $ 49.52 $ 60.57
----------------------------------------------------------------------------
Combined ($/boe) $ 46.84 $ 48.10 $ 63.24 $ 57.61
----------------------------------------------------------------------------
Wells drilled - gross (net) 5 (1.0) 21 (15.6) 34 (21.7) 15 (6.9)
----------------------------------------------------------------------------

(1) Excludes unrealized gain (loss) on derivatives and future income taxes.


Quarterly Information
----------------------------------------------------------------------------
Financial 2005 2004
---------------------------------
(in thousands of dollars,
except unit, per unit and Oct. 21 to
boe data) Q2 Q1 Dec. 31
----------------------------------------------------------------------------
Petroleum and natural gas
revenues $ 60,529 $ 53,984 $ 17,377
Royalties (10,558) (10,375) (3,674)
Realized gain (loss) on commodity
derivatives 59 - -
Operating expenses (13,184) (12,328) (4,335)
Transportation (950) (430) (153)
----------------------------------------------------------------------------
Operating netback 35,896 30,851 9,215
Interest income - - 726
G&A - cash charge (2,108) (1,987) (987)
Cash financial charges (2,861) (2,584) (1,677)
Cash taxes (295) (209) (80)
----------------------------------------------------------------------------
Funds from operations 30,632 26,071 7,197
Per unit - Basic 1.02 0.95 0.36
- Diluted 0.88 0.80 0.35
----------------------------------------------------------------------------
Cash provided by operating
activities 24,095 18,917 9,392
----------------------------------------------------------------------------
Net income 12,201 5,887 1,045
Per unit - Basic 0.41 0.21 0.06
- Diluted 0.40 0.21 0.06
----------------------------------------------------------------------------
Cash distributions declared 16,284 14,962 9,777
Per unit 0.54 0.54 0.36
Payout ratio 53% 57% 136%
----------------------------------------------------------------------------
Capital expenditures 14,086 14,387 5,057
Non-cash capital divestitures - - (33,456)
Corporate acquisitions 61,000 - 587,164
----------------------------------------------------------------------------
Market value of investments - - -
----------------------------------------------------------------------------
Bank debt 131,755 101,850 89,220
Working capital deficiency(1) 9,878 12,256 20,820
----------------------------------------------------------------------------
Convertible debentures 72,919 73,083 77,718
----------------------------------------------------------------------------
Total assets 676,212 610,970 615,486
----------------------------------------------------------------------------
Units outstanding (000s)
Basic 30,113 27,904 27,119
Diluted 37,334 34,933 34,409
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Operations
Average daily production
Natural gas (mcf/d) 57,890 58,875 58,264
Light oil (bbls/d) 2,292 2,721 2,671
Heavy oil (bbls/d) 1,937 - -
NGLs (bbls/d) 771 892 846
----------------------------------------------------------------------------
Oil & NGLs (bbls/d) 5,000 3,613 3,517
----------------------------------------------------------------------------
Combined (boe/d) 14,648 13,426 13,228
----------------------------------------------------------------------------
Average prices received
Natural gas ($/mcf) $ 7.51 $ 6.86 $ 6.89
Light oil ($/bbl) 62.80 56.49 44.29
Heavy oil ($/bbl) 23.49 - -
NGLs ($/bbl) 52.71 46.35 45.34
----------------------------------------------------------------------------
Oil & NGLs ($/bbl) $ 46.02 $ 53.99 $ 44.54
----------------------------------------------------------------------------
Combined ($/boe) $ 45.41 $ 44.68 $ 42.37
----------------------------------------------------------------------------
Wells drilled - gross (net) 5 (3.4) 17 (8.6) 4 (2.1)
----------------------------------------------------------------------------

(1) Excludes unrealized gain (loss) on derivatives and future income taxes.

The 2004 financial results reflect the activities of Daylight from October
21, 2004 to December 31, 2004. Active oil and gas operations commenced
subsequent to the Plan of Arrangement on November 30, 2004 and Operations
information above applies to that one month period.



Annual Information

----------------------------------------------------------------------------
Financial
(in thousands of dollars,
except unit, per unit and
boe data) 2007 2006 2005 2004
----------------------------------------------------------------------------
Petroleum and natural gas
revenues $ 366,956 $ 297,333 $ 276,573 $ 17,377
Royalties (67,767) (57,281) (49,977) (3,674)
Realized gain (loss) on
commodity derivatives 6,967 (42) (390) -
Operating expenses (93,866) (67,354) (52,073) (4,335)
Transportation (7,857) (6,493) (4,055) (153)
----------------------------------------------------------------------------
Operating netback 204,433 166,163 170,078 9,215
Interest income - - - 726
G&A - cash charge (15,233) (13,181) (9,856) (987)
Cash financial charges (23,271) (11,199) (10,063) (1,677)
Cash taxes - (58) (1,277) (80)
----------------------------------------------------------------------------
Funds from operations 165,929 141,725 148,882 7,197
Per unit - Basic 2.16 2.80 4.59 0.36
- Diluted 2.10 2.71 4.20 0.35
----------------------------------------------------------------------------
Cash provided by operating
activities 167,385 113,105 133,219 9,392
----------------------------------------------------------------------------
Net income (loss) (96,267) (257,823) 64,060 1,045
Per unit - Basic (1.26) (5.09) 2.06 0.06
- Diluted (1.26) (5.09) 1.99 0.06
----------------------------------------------------------------------------
Cash distributions declared 118,891 127,922 72,585 9,777
Per unit 1.55 2.47 2.26 0.36
Payout ratio 72% n/a (1) 49% 136%
----------------------------------------------------------------------------
Capital expenditures 96,380 125,531 72,539 5,057
Non-cash capital divestitures - (27,728) (14,636) (33,456)
Corporate acquisitions - 527,691 177,509 587,164
----------------------------------------------------------------------------
Market value of investments 13,068 22,860 - -
----------------------------------------------------------------------------
Bank debt 257,342 349,336 123,455 89,220
Working capital deficiency(2) 32,088 22,624 26,575 20,820
----------------------------------------------------------------------------
Convertible debentures 119,792 3,515 9,219 77,718
----------------------------------------------------------------------------
Total assets 922,344 1,114,085 841,254 615,486
----------------------------------------------------------------------------
Units outstanding (000s)
Basic 77,657 74,322 40,806 27,119
Diluted 93,850 75,309 43,854 34,409
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Operations
Average daily production
Natural gas (mcf/d) 73,279 63,648 56,306 58,264
Light oil (bbls/d) 4,526 3,269 2,476 2,671
Heavy oil (bbls/d) 2,447 2,709 1,631 -
NGLs (bbls/d) 1,275 908 815 846
----------------------------------------------------------------------------
Oil & NGLs (bbls/d) 8,248 6,886 4,922 3,517
----------------------------------------------------------------------------
Combined (boe/d) 20,461 17,494 14,307 13,228
----------------------------------------------------------------------------
Average prices received
Natural gas ($/mcf) $ 6.61 $ 6.61 $ 8.84 $ 6.89
Light oil ($/bbl) 71.54 67.15 62.83 44.29
Heavy oil ($/bbl) 48.52 44.24 36.35 -
NGLs ($/bbl) 57.99 58.09 53.47 45.34
----------------------------------------------------------------------------
Oil & NGLs ($/bbl) $ 62.62 $ 56.94 $ 52.51 $ 44.54
----------------------------------------------------------------------------
Combined ($/boe) $ 49.14 $ 46.57 $ 52.97 $ 42.37
----------------------------------------------------------------------------
Wells drilled - gross (net) 44 (27.3) 47 (27.6) 71 (40.6) 4 (2.1)
----------------------------------------------------------------------------

(1) On a proforma basis, if the Sequoia acquisition had been completed on
September 1, 2006, the payout ratio would have been 83% for 2006.

(2) Excludes unrealized gain (loss) on derivatives and future income taxes.

The 2004 financial results reflect the activities of Daylight from October
21, 2004 to December 31, 2004. Active oil and gas operations commenced
subsequent to the Plan of Arrangement on November 30, 2004 and Operations
information above applies to that one month period.

Dated August 5, 2008

DAYLIGHT RESOURCES TRUST

Consolidated Balance Sheets
(in thousands of dollars) (unaudited)
----------------------------------------------------------------------------
June 30, December 31,
2008 2007
----------------------------------------------------------------------------

Assets

Current assets
Accounts receivable $ 67,810 $ 47,311
Prepaid expenses and deposits 3,758 3,201
Future income taxes 6,981 -
----------------------------------------------------------------------------
78,549 50,512
Investments (note 3) 14,205 13,068
Petroleum and natural gas assets (note 4) 866,338 854,464
Deferred financing charges (note 7) 154 208
Future income taxes 11,564 4,092
----------------------------------------------------------------------------
$ 970,810 $ 922,344
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Liabilities

Current liabilities
Accounts payable and accrued liabilities $ 72,760 $ 73,902
Unrealized loss on derivatives (note 11) 27,658 -
Current portion of capital lease obligations - 932
Distributions payable 8,548 7,766
----------------------------------------------------------------------------
108,966 82,600
Bank debt (note 5) 274,313 257,342
Convertible debentures (note 6) 62,762 119,792
Asset retirement obligations (note 8) 22,718 22,458
----------------------------------------------------------------------------
468,759 482,192
----------------------------------------------------------------------------
Unitholders' Equity
Unitholders' capital (note 9) 1,148,967 1,083,664
Contributed surplus (note 9) 2,563 2,437
Equity component of convertible debentures
(note 6) 1,931 3,724
Deficit (651,410) (649,673)
----------------------------------------------------------------------------
502,051 440,152
----------------------------------------------------------------------------
$ 970,810 $ 922,344
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Commitments (note 13)

Subsequent events (note 14)

See accompanying notes to the interim consolidated financial statements.

Consolidated Statements of Income, Comprehensive Income and Deficit

(in thousands of dollars, except per unit amounts) (unaudited)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended June 30, Six months ended June 30,
2008 2007 2008 2007
----------------------------------------------------------------------------
Revenues
Petroleum and
natural gas $ 151,171 $ 92,699 $ 265,157 $ 184,681
Royalties (29,568) (18,223) (51,301) (34,460)
Gain (loss) on financial
instruments (note 11) (13,323) 6,056 (35,726) (3,205)
----------------------------------------------------------------------------
108,280 80,532 178,130 147,016
Expenses
Operating 22,587 27,268 44,356 49,239
Transportation 1,926 2,085 3,647 3,918
General and administrative 6,276 5,157 12,250 10,407
Financial charges (note 7) 6,790 5,451 13,688 10,783
(Gain) loss on equity
investment (note 3) (60) (193) 302 1,201
Depletion, depreciation and
accretion 37,021 35,062 72,196 71,128
----------------------------------------------------------------------------
74,540 74,830 146,439 146,676
----------------------------------------------------------------------------
Income before taxes 33,740 5,702 31,691 340
Taxes
Future taxes reduction (8,722) (12,980) (14,712) (23,643)
----------------------------------------------------------------------------
Net income and comprehensive
income 42,462 18,682 46,403 23,983
Deficit, beginning of
period (669,065) (463,328) (649,673) (436,361)
Change in accounting policy - - - 1,846
Distributions (note 9) (24,807) (34,475) (48,140) (68,589)
----------------------------------------------------------------------------
Deficit, end of period $(651,410) $(479,121) $(651,410) $(479,121)
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Net income per unit
(note 9)
Basic $ 0.53 $ 0.24 $ 0.59 $ 0.32
Diluted $ 0.48 $ 0.24 $ 0.56 $ 0.32
----------------------------------------------------------------------------
----------------------------------------------------------------------------

See accompanying notes to the interim consolidated financial statements.

Consolidated Statements of Cash Flows

(in thousands of dollars) (unaudited)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Six months ended
June 30, June 30,
2008 2007 2008 2007
----------------------------------------------------------------------------
Cash provided by (used in):

Operating
Net income $ 42,462 $ 18,682 $ 46,403 $ 23,983
Items not affecting cash:
Depletion, depreciation
and accretion 37,021 35,062 72,196 71,128
Future taxes reduction (8,722) (12,980) (14,712) (23,643)
Non-cash financial charges
(note 7) 414 39 895 79
Unit based compensation 2,101 1,040 4,396 2,450
Unrealized (gain) loss on
financial instruments 3,816 (6,376) 26,219 2,909
Equity (gain) loss on
investments (60) (193) 302 1,201
Asset retirement
expenditures (note 8) (218) (285) (1,281) (2,125)
Change in non-cash
operating working capital
(note 10) (5,786) 2,222 (19,874) 7,729
----------------------------------------------------------------------------
Cash provided by operating
activities 71,028 37,211 114,544 83,711

Financing
Bank debt 5,903 20,321 16,971 9,496
Convertible debentures
issued, net of issue
costs (note 6) - - 73 -
Issue of trust units, net
of issue costs (note 9) 124 285 522 573
Cash distribution to
unitholders (24,050) (34,459) (47,358) (53,935)
Repayments on obligation
under capital lease (831) (1,349) (932) (1,900)
Change in non-cash
financing working capital
(note 10) (3,711) 154 (994) 459
----------------------------------------------------------------------------
Cash used in financing
activities (22,565) (15,048) (31,718) (45,307)

Investing
Petroleum and natural gas
asset additions (37,866) (12,887) (81,496) (33,564)
Change in non-cash
investing working capital
(note 10) (10,597) (9,276) (1,330) (4,840)
----------------------------------------------------------------------------
Cash used in investing
activities (48,463) (22,163) (82,826) (38,404)
Change in cash - - - -
Cash, beginning of period - - - -
----------------------------------------------------------------------------
Cash, end of period $ - $ - $ - $ -
----------------------------------------------------------------------------

Cash is defined as cash and cash equivalents.

See accompanying notes to the interim consolidated financial statements.


Notes to the Interim Consolidated Financial Statements
For the three and six months ended June 30, 2008 and 2007
(Tabular amounts are stated in thousands of dollars except unit, share, and
per unit amounts) (unaudited)


Daylight Resources Trust ("Daylight" or the "Trust") is an open-ended, unincorporated investment trust governed by the laws of the Province of Alberta pursuant to a Trust Indenture. Valiant Trust Company has been appointed trustee under the Trust Indenture. The beneficiaries of the Trust are the holders of the Trust units ("unitholders").

The purpose of the Trust is to explore for, develop and hold interests in petroleum and natural gas properties, through investments in securities of subsidiaries and royalty interests in oil and natural gas properties. The business of the Trust is carried on by Daylight Energy Ltd. ("Daylight Energy") and its subsidiaries. The Trust owns 100% of the common shares of Daylight Energy. The activities of Daylight Energy are financed through internally generated funds from operations and third party debt as described in note 5.

Pursuant to the terms of an agreement (the "NPI Agreement"), the Trust is entitled to a payment from Daylight Energy each month equal to the amount by which 99% of the gross proceeds from the sale of production exceed 99% of certain deductible expenditures as defined under the terms of the NPI Agreement. Deductible expenditures may include amounts, determined on a discretionary basis, to fund capital expenditures, to repay debt and to provide for working capital required to carry out the operations of Daylight Energy.

The Trust may declare payable to the unitholders all or any part of the net income of the Trust earned from the income generated under the NPI Agreement, and from any dividends paid on the common shares of Daylight Energy, less any expenses of the Trust, including interest on convertible debentures. The Trust intends to continue to make cash distributions, however, these distributions cannot be guaranteed.

Daylight is involved in the exploitation, development and production of petroleum and natural gas in Alberta, British Columbia and Saskatchewan.

1. Significant Accounting Policies

The interim consolidated financial statements are stated in Canadian dollars, have been prepared by management, in accordance with Canadian generally accepted accounting principles ("GAAP") following the same accounting policies and methods of computation as the audited consolidated financial statements for the year ended December 31, 2007, except as described below, and include the accounts of the Trust and its wholly owned subsidiaries. Preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses for the period. Actual results may differ materially from those estimates.

Specifically, the amounts recorded for the depletion and depreciation of petroleum and natural gas assets and for the accretion of asset retirement obligations are based on estimates. The ceiling test is based on estimates of reserves, production rates, oil and gas prices, future costs and other relevant assumptions. The amounts for unit based compensation are based on estimates of unit price and performance factors, while the fair value estimates for derivatives are based on expected future oil and gas prices. Future income taxes are based on estimates as to the timing of the reversal of temporary differences, and tax rates currently substantively enacted. By their nature, these estimates are subject to measurement uncertainty and the effect on the financial statements of changes in such estimates in future periods could be material.

2. Changes in Accounting Policies

On January 1, 2008, the Trust adopted Section 1535 - Capital Disclosures, Section 3862 - Financial Instruments Disclosures and Section 3863 - Financial Instruments Presentation. Section 1535 establishes standards for disclosing information about an entity's capital and how it is managed. This Section specifies disclosure about objectives, policies and processes for managing capital, quantitative data about what the entity regards as capital, whether the entity has complied with all capital requirements, and if it has not complied, the consequences of such non-compliance. Sections 3862 and 3863 establish standards for the presentation and disclosure of information that enable users to evaluate the significance of financial instruments to the entity's financial position, and the nature and extent of risks arising from financial instruments and how the entity manages those risks. The implementation of these new standards did not impact the Trust's financial results, however did result in additional disclosures - refer to note 11.

Future Accounting Changes

On February 13, 2008, Canada's Accounting Standard Board confirmed January 1, 2011 as the effective date for complete convergence of Canadian GAAP to International Financial Reporting Standards ("IFRS"). The Canadian Securities Administrators are in the process of examining changes to securities rules as a result of this initiative. In the second quarter of 2008, Daylight established a project team to develop its IFRS changeover plan and began the diagnostic phase of the project which includes the assessment of differences between Canadian GAAP and IFRS, options available under IFRS, potential system changes required, and affects on internal controls and processes. Daylight is continuing to monitor and assess the impact of the planned convergence of Canadian GAAP with IFRS and, at this time, the impact on the future financial position and results of operations is not reasonably determinable or estimable.

3. Investments



----------------------------------------------------------------------------
----------------------------------------------------------------------------
June 30, 2008 December 31, 2007
----------------------------------------------------------------------------
Number of Equity or Fair Equity or Fair
Entity Symbol Shares Value Value
----------------------------------------------------------------------------
Bengal Energy Ltd. BNG 4,260,000 $ 6,301 $ 6,603
Trafalgar Energy Ltd. TFL 740,240 2,902 2,073
Pegasus Oil & Gas Inc. POG.A 2,440,000 5,002 4,392
----------------------------------------------------------------------------
Total $ 14,205 $ 13,068
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Daylight owns 4,260,000 common shares of Bengal Energy Ltd. ("Bengal"), formerly Avery Resources Inc., representing a 23% interest, and accounts for the investment using the equity method. For the three months ended June 30, 2008, the equity gain on the investment in Bengal was $0.1 million (2007 - $0.2 million) and for the six months ended June 30, 2008, the equity loss on the investments in Bengal was $0.3 million (2007 - $1.2 million). As at June 30, 2008, the market value of the investment in Bengal was $10.7 million (December 31, 2007 - $6.6 million).

Daylight owns 740,240 common shares of Trafalgar Energy Ltd. ("Trafalgar") with a value of $2.9 million at June 30, 2008. Daylight accounts for this investment at fair value based on the quoted market price.

Daylight owns 2,440,000 Class A common shares of Pegasus Oil & Gas Inc. ("Pegasus") with a value of $5.0 million at June 30, 2008. Daylight accounts for this investment at fair value based on the quoted market price.

Daylight continues to consider its investments in Bengal, Trafalgar and Pegasus as available for disposition.

4. Petroleum and Natural Gas Assets



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Accumulated
depletion and Net book
Cost depreciation value
----------------------------------------------------------------------------
Petroleum and natural gas properties $ 1,266,173 $ 402,887 $ 863,286
Other assets 5,918 2,866 3,052
----------------------------------------------------------------------------
Balance, June 30, 2008 $ 1,272,091 $ 405,753 $ 866,338
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------
Accumulated
depletion and Net book
Cost depreciation value
----------------------------------------------------------------------------
Petroleum and natural gas properties $ 1,183,658 $ 332,488 $ 851,170
Other assets 5,690 2,396 3,294
----------------------------------------------------------------------------
Balance, December 31, 2007 $ 1,189,348 $ 334,884 $ 854,464
----------------------------------------------------------------------------
----------------------------------------------------------------------------


During the six months ended June 30, 2008, Daylight capitalized $4.5 million (2007 - $4.0 million) of general and administrative expenses related to exploration and development activities. Included in this amount is $0.8 million (2007 - $0.6 million) of non-cash unit-based compensation and the related tax effect of $0.2 million (2007 - $0.2 million). Future development costs of $68.6 million (2007 - $41.8 million) associated with proven reserves were included in the depletion and depreciation calculation. Future salvage value of production equipment and facilities of $33.3 million (2007 - $32.8 million) and a cost of $30.7 million (2007 - $41.6 million) for unproven properties have been excluded from the depletion and depreciation calculation.

5. Bank Debt

Daylight has a total of $350 million (2007 - $300 million) available under a revolving term credit facility with a syndicate of banks of which $274 million (2007 - $257 million) was drawn at June 30, 2008. The effective interest rate for the bank debt was 4.9% for the six months ended June 30, 2008 (2007 - 5.8%). The credit facility bears interest based on the lenders' prime rate and/or at money market rates plus a stamping fee. The facility is secured with a demand debenture of $500 million over the petroleum and natural gas assets and is subject to semi-annual review where the lenders may re-determine the borrowing base.

Pursuant to the terms of the revolving credit facility dated May 7, 2008, Daylight may, with the bank's approval, extend the revolving period for a further 364 day period. If not extended, the revolving facility will automatically convert to a one year and one day non-revolving term facility with the entire payment due on the 366th day after commencement of the term period. The next scheduled review date for the revolving credit facility is on or prior to November 30, 2008.

6. Convertible Debentures

On October 3, 2007, Daylight issued $125 million principal amount of 8.5% Convertible Unsecured Subordinated Debentures, Series B ("Series B Debentures") for net proceeds of $119.6 million. The Series B Debentures pay interest semi-annually on October 31 and April 30, commencing with the initial interest payment on April 30, 2008 and have a maturity date of October 31, 2012. The Series B Debentures are convertible at the option of the holder to Trust Units at a conversion price of $8.60 per Trust Unit. The Trust has the option to redeem the Series B Debentures at a price of $1,050 per Series B Debenture after October 31, 2010 and on or before October 31, 2011 and at a price of $1,025 per Series B Debenture after October 31, 2011 and before October 31, 2012. On redemption or maturity the Trust may elect to satisfy its obligations to repay the principal and interest obligations by issuing Daylight Trust Units.

The Series B Debentures were initially recorded at the fair value of the obligation without the conversion feature. This obligation to make future payments of principal and interest was determined to be $121.4 million. The difference between the principal amount of $125 million and the fair value of the obligation is $3.6 million and has been recorded in unitholders' equity as the fair value of the conversion feature of the Series B Debentures. The Series B Debenture liability has been further reduced by $5.4 million for associated transaction costs.

On October 21, 2004, Daylight issued $80 million principal amount of 8.5% Convertible Unsecured Subordinated Debentures, Series A ("Series A Debentures") for net proceeds of $76.8 million. Issue costs of $3.2 million were initially classified as deferred financing charges. Due to the change in accounting policy adopted in 2007, the balance of the unamortized costs of $0.1 million were recorded against the convertible debenture.

The Series A Debentures pay interest semi-annually on June 1 and December 1 and have a maturity date of December 1, 2009. Series A Debentures are convertible at the option of the holder to Trust Units at a conversion price of $14.07888 per Trust Unit. Daylight has the option to redeem the Series A Debentures at a price of $1,050 per Series A Debenture after December 1, 2007 and on or before December 1, 2008, at a price of $1,025 per Series A Debenture after December 1, 2008 and on or before December 1, 2009 and on maturity at $1,000 per Series A Debenture. On redemption or maturity the Trust may elect to satisfy its obligations to repay the principal and interest obligations by issuing Daylight Trust Units.

The Series A Debentures were initially recorded at the fair value of the obligation without the conversion feature. This obligation to make future payments of principal and interest was determined to be $77.7 million. The difference between the principal amount of $80 million and the fair value of the obligation is $2.3 million and has been recorded in unitholders' equity as the fair value of the conversion feature of the Series A Debentures.

The following table indicates the Convertible Debenture activities, which include the Series A Debentures and Series B Debentures, for the six months ended June 30, 2008 and the year ended December 31, 2007:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Face Debt Equity
Value Component Component
----------------------------------------------------------------------------
Balance, December 31, 2006 $ 3,576 $ 3,515 $ 104
Issued, October 3, 2007 125,000 121,380 3,620
Transaction costs on October 3, 2007
issuance - (5,500) -
Transaction costs on change in accounting
policy - (83) -
Accretion and amortization - 480 -
----------------------------------------------------------------------------
Balance, December 31, 2007 $ 128,576 $ 119,792 $ 3,724
Transaction costs on October 3, 2007
issuance - 73 -
Converted to Trust Units (61,899) (57,944) (1,793)
Accretion and amortization - 841 -
----------------------------------------------------------------------------
Balance, June 30, 2008 $ 66,677 $ 62,762 $ 1,931
----------------------------------------------------------------------------
----------------------------------------------------------------------------

The following table indicates the Series A Debentures and Series B
Debentures outstanding as at June 30, 2008:

----------------------------------------------------------------------------
----------------------------------------------------------------------------
Face Debt Equity
Value Component Component
----------------------------------------------------------------------------
Series A Debentures $ 3,576 $ 3,502 $ 104
Series B Debentures 63,101 59,260 1,827
----------------------------------------------------------------------------
Balance, June 30, 2008 $ 66,677 $ 62,762 $ 1,931
----------------------------------------------------------------------------
----------------------------------------------------------------------------


7. Financial Charges

During the six months ended June 30, 2008 and 2007, Daylight incurred interest charges on the bank debt and the convertible debentures as well as the amortization of financial charges and accretion of the convertible debenture liability as follows:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
2008 2007
----------------------------------------------------------------------------
Bank debt interest $ 7,772 $ 10,553
Convertible debenture interest 5,021 151
Amortization of financial charges 54 55
Accretion of convertible debenture liability 841 24
----------------------------------------------------------------------------
Total $ 13,688 $ 10,783
----------------------------------------------------------------------------
----------------------------------------------------------------------------

A reconciliation of the deferred financing charges is provided as follows:

----------------------------------------------------------------------------
----------------------------------------------------------------------------
June 30, 2008 December 31, 2007
----------------------------------------------------------------------------
Balance, beginning of period $ 208 $ 400
Change in accounting policy - (83)
Amortization (54) (109)
----------------------------------------------------------------------------
Balance, end of period $ 154 $ 208
----------------------------------------------------------------------------
----------------------------------------------------------------------------


8. Asset Retirement Obligations

Daylight's asset retirement obligations result from net ownership interests in petroleum and natural gas assets including well sites, gathering systems and processing facilities. Daylight estimates the total undiscounted amount of cash flow required to settle its asset retirement obligations is approximately $108.1 million (2007 - $107.3 million) which will be incurred between 2008 and 2056. The majority of the costs will be incurred between 2008 and 2031. An inflation factor of 2% has been applied to the estimated asset retirement cost at June 30, 2008 and December 31, 2007. A credit-adjusted risk-free rate of 8% was used to calculate the fair value of the asset retirement obligations at June 30, 2008 and December 31, 2007.

A reconciliation of the asset retirement obligations is provided as follows:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
June 30, 2008 December 31, 2007
----------------------------------------------------------------------------
Balance, beginning of period $ 22,458 $ 23,294
Liabilities incurred 214 457
Liabilities settled (1,281) (3,929)
Accretion expense 1,327 2,636
----------------------------------------------------------------------------
Balance, end of period $ 22,718 $ 22,458
----------------------------------------------------------------------------
----------------------------------------------------------------------------


9. Unitholders' Equity

The Trust Indenture provides that an unlimited number of trust units may be authorized and issued. Each trust unit is transferable, carries the right to one vote and represents an equal undivided beneficial interest in any distributions from the Trust and in the assets of the Trust in the event of termination or winding-up of the Trust. All trust units are of the same class with equal rights and privileges.

a) Trust Units



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Number of
Units Amount
----------------------------------------------------------------------------
Trust units:
Balance, December 31, 2006 74,322,268 $ 1,053,317
Issued through Premium DRIP™ 2,559,950 23,062
Issued on vesting of unit awards 196,811 1,719
Issued through employee unit ownership plan 200,000 1,845
Issued through employee bonus plan 378,104 3,721
----------------------------------------------------------------------------
Balance, December 31, 2007 77,657,133 $ 1,083,664
----------------------------------------------------------------------------
Issued on vesting of unit awards 256,914 2,112
Issued on conversion of debentures 7,197,545 59,737
Issued through employee unit ownership plan 126,742 1,044
Issued through employee bonus plan 242,467 2,410
----------------------------------------------------------------------------
Balance, June 30, 2008 85,480,801 $ 1,148,967
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Normal Course Issuer Bid (the "Bid")

On July 28, 2008 Daylight filed notice with the Toronto Stock Exchange (the "TSX") to make a normal course issuer bid to purchase outstanding Trust Units on the open market through the facilities of the TSX. The TSX has authorized Daylight to purchase up to 8,206,753 Trust Units, being 10% of the public float, from July 30, 2008 through July 29, 2009 or such earlier time as the Bid is completed or terminated at the option of the Trust. The Trust will pay for any Trust Units acquired under the Bid at the prevailing market price on the TSX at the time of the purchase. The Trust Units acquired under the Bid will be cancelled.

Premium Distribution Reinvestment and Optional Trust Unit Purchase Plan ("Premium DRIP™")

Daylight has a Premium Distribution Reinvestment and Optional Trust Unit Purchase Plan ("Premium DRIP™") for eligible unitholders of the Trust. On distribution payment dates eligible Premium DRIP™ unitholders may receive in lieu of the cash distribution that unitholders are otherwise entitled to receive in respect of their units, a cash payment equal to 102% of such amount. Unitholders may also reinvest their cash distributions in additional trust units at a price that is 95% of the average market price for the Pricing Period. The Pricing Period refers to the period beginning on the later of the 21st business day preceding the distribution payment date and the second business day following the record date applicable to that distribution payment date, and ending on the second business day preceding the distribution payment date. Eligible Premium DRIP™ unitholders may also make optional cash payments on this date to purchase additional trust units at a price that is equal to the average market price for the Pricing Period. During the six months ended June 30, 2008 Daylight issued no (December 31, 2007 - 2,113,577) trust units from treasury, related to unitholders electing to receive the 102% of cash distributions option, in lieu of cash distributions totalling $nil (December 31, 2007 - $19.0 million). Daylight also issued no (December 31, 2007 - 446,373) trust units from treasury, related to unitholders electing to receive the 95% reinvestment price for additional units option, in lieu of cash distributions totalling $nil (December 31, 2007 - $4.1 million) in the same period. No units were issued through the optional cash purchase plan.

Daylight can prorate or suspend requests for the receipt of amounts under the Premium DRIP™ and Daylight has not issued any trust units under the Premium DRIP™ program since August 2007 when Daylight suspended this program.

Employee Unit Ownership Plan ("EUOP")

Daylight has an Employee Unit Ownership Plan ("EUOP") whereby the Trust matches every dollar contributed by each employee, to a maximum of 11% of the employee's salary. Under the terms of the EUOP, the Trust has the option to acquire units on behalf of employees through open market purchases or to issue new units from treasury. During the six months ended June 30, 2008 the Trust elected to issue 126,742 units ($1.0 million) from treasury in settlement of the EUOP obligations, representing the employee contributions and the Trust's matching contributions. During the year ended December 31, 2007 the Trust elected to issue 200,000 units ($1.8 million) from treasury in settlement of the EUOP obligations, representing the employee contributions and the Trust's matching contributions. The price used to determine units issued from treasury on a monthly basis is the average market price for the period beginning on the second business day of the month and ending on the second business day preceding the monthly distribution payment date.

Redemption Right

Unitholders may redeem their trust units for cash at any time, up to a maximum of $250,000 in any calendar month, by delivering their unit certificates to the Trustee, together with a properly completed notice of redemption. The redemption amount per trust unit will be the lesser of 90 percent of the market price of the trust units on the principal market on which they are traded during the 10 day trading period after the trust units have been validly tendered for the redemption and the closing market price of the trust units on the principal market on which they are traded on the date on which they were validly tendered for redemption, or if there was no trade of the trust units on that date, the average of the last bid and ask prices of the trust units on that date.

b) Net Income Per Unit

The following table summarizes the weighted average trust units, convertible debentures, and restricted and performance unit awards used in calculating net income per trust unit:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Six months ended
June 30, June 30,
2008 2007 2008 2007
----------------------------------------------------------------------------
Basic 80,878,787 76,592,338 79,303,081 76,031,837
Convertible debentures 12,047,613 253,997 13,416,541 253,997
Restricted and Performance
unit awards 623,232 262,826 507,766 -
----------------------------------------------------------------------------
Diluted 93,549,632 77,109,161 93,227,388 76,285,834
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Diluted net income per unit reflects the add back of interest and accretion expense on convertible debentures. Interest and accretion for the three months ended June 30, 2008 was $2.7 million (2007 - $0.1 million) and for the six months ended June 30, 2008 was $5.9 million (2007 - $0.2 million).

c) Unit Award Incentive Plan

Daylight has a Unit Award Incentive Plan which allows the Board of Directors to grant up to 5% of the trust units outstanding, including trust units which may be issued on exchange of exchangeable shares, as Restricted and/or Performance Unit Awards to directors, officers, employees and service providers of Daylight and its affiliates. The Restricted Unit Awards and Performance Unit Awards vest over a three-year period. The number of units issued under the Performance Unit Awards granted is also subject to a performance multiplier and is dependent on the performance of the Trust relative to a peer comparison group of oil and gas trusts. A holder of a Restricted or Performance Unit Award may elect, subject to consent of Daylight, to receive cash upon vesting in lieu of the number of units held. The plan provides for adjustments to the number of units issued based on the cumulative distributions of the Trust during the period that the Restricted or Performance Unit Award is outstanding.



The following tables reconcile the number of restricted and performance
units outstanding:

----------------------------------------------------------------------------
----------------------------------------------------------------------------
Restricted Awards Number
----------------------------------------------------------------------------
Balance December 31, 2006 557,533
Issued 855,365
Vested and converted to trust units (163,081)
Forfeited (212,397)
----------------------------------------------------------------------------
Balance, December 31, 2007 1,037,420
Issued 267,450
Vested and converted to trust units (157,881)
Forfeited (69,990)
----------------------------------------------------------------------------
Balance, June 30, 2008 1,076,999
Weighted average adjustment factor 1.19122
----------------------------------------------------------------------------
Trust unit equivalent 1,282,940
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------
Performance Total
Performance Awards Number Multiplier Number
----------------------------------------------------------------------------
Balance, December 31, 2006 135,000 1 135,000
Issued 110,000 - 110,000
Vested (27,500) - (27,500)
Forfeited (47,500) - (47,500)
----------------------------------------------------------------------------
Balance, December 31, 2007 170,000 1 170,000
Issued 17,500 - 17,500
Vested (27,500) - (27,500)
----------------------------------------------------------------------------
Balance, June 30, 2008 160,000 1 160,000
Weighted average adjustment factor 1.23589
----------------------------------------------------------------------------
Trust unit equivalent 197,743
----------------------------------------------------------------------------
----------------------------------------------------------------------------


The performance multiplier is calculated on an annual basis for one third of the performance units originally granted. The performance multiplier may range from 0 to 2 in any given year as determined by the Board of Directors. For the period ended October 9, 2007, a performance multiplier of 0 was granted on the units. For the period ended April 9, 2008, a performance multiplier of 2 was granted on the units. Daylight has assumed a multiplier of 1 on the performance units for the six months ended June 30, 2008, although the final multiplier may range anywhere from 0 to 2.

The fair value of the Unit Awards is determined at the date of grant and amortized through general and administrative expense over the vesting period as unit based compensation with a corresponding increase to contributed surplus. The weighted average fair value at the date of grant for the Unit Awards granted during the six months ended June 30, 2008 was $9.31 per Unit Award (2007 - $9.86). During the six months ended June 30, 2008, $2.2 million (2007 - $1.7 million) was charged to general and administrative expense in the period.

d) Contributed Surplus



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Amount
----------------------------------------------------------------------------
Balance, December 31, 2006 $ 562
Unit based compensation 3,594
Vested Unit Awards (1,719)
----------------------------------------------------------------------------
Balance, December 31, 2007 $ 2,437
Unit based compensation 2,238
Vested Unit Awards (2,112)
----------------------------------------------------------------------------
Balance, June 30, 2008 $ 2,563
----------------------------------------------------------------------------
----------------------------------------------------------------------------


e) Accumulated Distributions

The table below shows the cumulative distributions and the per unit equivalent for Daylight Energy Trust (DET) and Daylight Resources Trust:




----------------------------------------------------------------------------
----------------------------------------------------------------------------
per Daylight Unit per DET
Record Date equivalent (1) Unit Amount
----------------------------------------------------------------------------
Total 2004 cash distributions $ 0.36 $ 0.24 $ 9,777
----------------------------------------------------------------------------

Total 2005 cash distributions $ 2.26 $ 1.50 $ 72,585
Open Range distribution (cost base) 0.47 0.31 15,235
----------------------------------------------------------------------------
Total 2005 distributions $ 2.73 $ 1.81 $ 87,820
----------------------------------------------------------------------------
Total 2006 cash distributions $ 1.68 $ 1.12 $ 70,901
Trafalgar distribution (cost base) 0.26 0.17 11,202
----------------------------------------------------------------------------
Total 2006 distributions $ 1.94 $ 1.29 $ 82,103
----------------------------------------------------------------------------
Total distributions since inception $ 5.03 $ 3.34 $ 179,700
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) may not add exactly due to rounding.


The table below shows the cumulative distributions and per unit equivalent for Daylight Resources Trust:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Record Date Per Unit Amount
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Total 2006 cash distributions $ 0.78 $ 57,021
----------------------------------------------------------------------------

January 31, 2007 0.15 11,274
February 28, 2007 0.15 11,358
March 30, 2007 0.15 11,482
April 30, 2007 0.15 11,484
May 31, 2007 0.15 11,493
June 29, 2007 0.15 11,498
July 31, 2007 0.15 11,513
August 31, 2007 0.10 7,745
September 28, 2007 0.10 7,748
October 31, 2007 0.10 7,765
November 30, 2007 0.10 7,765
December 31, 2007 0.10 7,766
----------------------------------------------------------------------------
Total 2007 cash distributions $ 1.55 $ 118,891
----------------------------------------------------------------------------

January 31, 2008 0.10 7,769
February 29, 2008 0.10 7,773
March 31, 2008 0.10 7,791
April 30, 2008 0.10 7,868
May 30, 2008 0.10 8,391
June 30, 2008 0.10 8,548
----------------------------------------------------------------------------
Total 2008 cash distributions $ 0.60 $ 48,140
----------------------------------------------------------------------------

Total distributions since inception $ 2.93 $ 224,052
----------------------------------------------------------------------------
----------------------------------------------------------------------------



10. Supplemental Cash Flow Information

----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Six months ended
June 30, June 30,
2008 2007 2008 2007
----------------------------------------------------------------------------
Changes in non-cash working
capital:
Accounts receivable $ (8,714) $ (702) $ (20,499) $ 9,430
Prepaid expenses and deposits (588) 1,179 (557) 916
Accounts payable and accrued
liabilities (10,792) (3,555) (1,142) (3,433)
Plan of arrangement costs settled
with units - 143 - 2,131
Working capital acquired on
acquisition - (3,965) - (5,696)
----------------------------------------------------------------------------
Change in non-cash working
capital $ (20,094) $ (6,900) $ (22,198) $ 3,348
----------------------------------------------------------------------------
Relating to:
Operating activities $ (5,786) $ 2,222 $ (19,874) $ 7,729
Financing activities (3,711) 154 (994) 459
Investing activities (10,597) (9,276) (1,330) (4,840)
----------------------------------------------------------------------------
Change in non-cash working
capital $ (20,094) $ (6,900) $ (22,198) $ 3,348
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Six months ended
June 30, June 30,
2008 2007 2008 2007
----------------------------------------------------------------------------
Interest and taxes paid:
Interest paid $ 9,506 $ 6,308 $ 12,970 $ 11,138
Taxes paid $ 119 $ - $ 271 $ -
----------------------------------------------------------------------------
----------------------------------------------------------------------------


11. Financial Risk Management

Overview

The Trust has exposure to the following risks from its use of financial instruments:

- Credit risk

- Liquidity risk

- Market risk

This note presents information about the Trust's exposure to each of the above risks, the Trust's objectives, policies and processes for measuring and managing risk, and the Trust's management of capital. Further quantitative disclosures are included throughout these financial statements.

The Board of Directors has overall responsibility for the establishment and oversight of the Trust's risk management framework. Daylight's management has implemented and continues to maintain and monitor risk management procedures for the benefit of the organization.

The Trust's risk management policies are established to; (i) Identify and analyze the risks faced by the Trust; (ii) Set appropriate risk limits and controls; and (iii) Monitor risks and consider the implications of market conditions in relation to the Trust's activities.

Credit Risk

Credit risk is the risk of financial loss to the Trust if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises principally from Daylight's receivables from joint venture partners and petroleum and natural gas marketers. As at June 30, 2008 Daylight's receivables consisted of $10.8 million (December 31, 2007 - $8.3 million) from joint venture partners, $54.4 million (December 31, 2007 - $37.2 million) of receivables from petroleum and natural gas marketers and $2.6 million (December 31, 2007 - $1.8 million) of other trade receivables.

Receivables from petroleum and natural gas marketers are normally collected on or about the 25th day of the month following production. Daylight's policy to mitigate credit risk associated with these balances is to maintain marketing relationships with large, established and reputable purchasers that are considered to be creditworthy. Historically, Daylight has not experienced any collection issues related to its petroleum and natural gas marketers with the recent exception of an issue with SemCanada Crude which is described in further detail below within this note. Joint venture receivables are typically collected within one to three months of the joint venture bill being issued to the partner. Daylight attempts to mitigate the risk from joint venture receivables by obtaining partner approval of significant capital expenditures prior to expenditure and in certain circumstances may require cash deposits in advance of incurring financial obligations on behalf of joint venture partners.

However, the receivables are from participants in the petroleum and natural gas sector, and collection of the outstanding balances is dependent on industry factors such as changes in commodity prices, escalating costs and the risk of unsuccessful drilling. In addition, further risk exists with joint venture partners as disagreements occasionally arise that increase the potential for non-collection. The Trust does not typically obtain collateral from petroleum and natural gas marketers or joint venture partners; however Daylight does have the ability to withhold production from joint venture partners in the event of non-payment or may be able to register security on the assets of joint venture partners.

The carrying amount of accounts receivable represents the maximum credit exposure. Daylight does not have an allowance for doubtful accounts as at June 30, 2008 and December 31, 2007 and did not provide for any doubtful accounts nor was it required to write-off any receivables during the periods ended June 30, 2008 and December 31, 2007.

On July 22, 2008, one of Daylight's minor oil marketing counterparties, SemCanada Crude entered creditor protection. Daylight had a receivable from SemCanada Crude of approximately $0.9 million as at June 30, 2008 and has a total receivable of approximately $1.8 million as of July 22, 2008 which is the date SemCanada Crude entered creditor protection. A reasonable determination of impairment, if any, can not be made at this time. Daylight's credit risk program is considered appropriate with no changes and it has been concluded that these events could not have been foreseen by a standard credit risk program.

As at June 30, 2008 and December 31, 2007, Daylight considers its receivables to be fully collectible with receivable ageing as follows:





----------------------------------------------------------------------------
----------------------------------------------------------------------------
June 30, 2008 December 31, 2007
----------------------------------------------------------------------------
Current (less than 90 days) $ 62,807 $ 43,344
Past due (more than 90 days) 5,003 3,967
----------------------------------------------------------------------------
Total $ 67,810 $ 47,311
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Liquidity Risk

Liquidity risk is the risk that the Trust will not be able to meet its financial obligations as they are due. Daylight's approach to managing liquidity is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions without incurring unacceptable losses or risking harm to Daylight's reputation.

Daylight prepares annual capital expenditure budgets, which are regularly monitored and updated as considered necessary. Further, Daylight utilizes authorizations for expenditures on both operated and non operated projects to further manage capital expenditures. To facilitate timing and liquidity requirements as well as a desirable low cost of capital, Daylight has a revolving reserve based credit facility, as outlined in note 5, that is reviewed at least annually by the lender.

The following are the contractual maturities of financial liabilities as at June 30, 2008:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
less than
1 Year 1 - 2 Years 2 - 5 Years
----------------------------------------------------------------------------
Accounts payable and accrued
liabilities $ 72,760 $ - $ -
Derivatives 27,658 - -
Distributions payable 8,548 - -
Bank debt - principal - 274,313 -
Convertible debentures - principal - 3,576 63,101
----------------------------------------------------------------------------
$ 108,966 $ 277,889 $ 63,101
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Market Risk

Market risk is the risk that changes in market prices, such as foreign exchange rates, commodity prices, and interest rates will affect the Trust's operations, net earnings or the value of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable limits, while maximizing long term returns.

The Trust utilizes both financial derivatives and physical delivery sales contracts to manage market risks. All such transactions are conducted in accordance with the Trust's established risk management procedures.

Interest Rate Risk:

Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. The Trust is exposed to interest rate risk to the extent that changes in market interest rates will impact the Trust's bank debt which is subject to a floating interest rate. For the six months ended June 30, 2008, Daylight's effective interest rate was 4.9% (2007 - 5.8%). If this rate had been 3.9% for the six months ended June 30, 2008 (2007 - 4.8%), with all other variables held constant, net income for the period would have been $0.9 million (2007 - $1.1 million) higher, due to lower interest expense for the period of $1.3 million (2007 - $1.6 million). An equal and opposite impact would have occurred to net income and interest expense had interest rates increased for the six months ended June 30, 2008 to 5.9% (2007 - 6.8%). The sensitivity to changes is lower in 2008 as compared to 2007 because of a reduction in outstanding bank debt which averaged $278 million in the first six months of 2008 compared to $350 million for the same period in 2007.

The Trust had no interest rate swap or financial contracts in place as at or during the period ended June 30, 2008.

Foreign Currency Exchange Rate Risk:

Foreign currency exchange rate risk is the risk that the fair value or future cash flows will fluctuate as a result of changes in foreign exchange rates. While substantially all of the Trust's petroleum and natural gas sales are denominated in Canadian dollars, the underlying market prices in Canada for petroleum and natural gas are impacted by changes in the exchange rate between the Canadian and United States dollar.

Daylight had no forward exchange rate contracts in place as at or during the period ended June 30, 2008.

Commodity Price Risk:

Commodity price risk is the risk that the fair value or future cash flows will fluctuate as a result of changes in commodity prices. Commodity prices for petroleum and natural gas are impacted by not only the relationship between the Canadian and United States dollar, as outlined above, but also world economic events that dictate the levels of supply and demand. The Trust has attempted to mitigate commodity price risk through the use of various financial derivative and physical delivery sales contracts.

The Trust's policies permit hedging of up to 50% of its petroleum and natural gas production for up to 12 months in to the future and up to 25% of petroleum and natural gas production for the period commencing 12 months in to the future and ending 24 months in to the future. These hedge limits can be changed upon approval by the Board of Directors.

As at June 30, 2008, the following commodity derivatives were outstanding:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
Hedged
Type of Contract Commodity Volume (2) Hedge Price Hedge Period
----------------------------------------------------------------------------
Financial (Swap)(1) Natural gas 20,000 GJ/d Cdn$6.635/GJ Apr 1/08 to
Oct 31/08
Financial (Swap)(1) Natural gas 10,000 GJ/d Cdn$6.700/GJ Apr 1/08 to
Oct 31/08
Financial (Swap)(1) Natural gas 5,000 GJ/d Cdn$6.745/GJ Apr 1/08 to
Oct 31/08
Financial (Swap)(1) Natural gas 5,000 GJ/d Cdn$6.740/GJ Apr 1/08 to
Oct 31/08
Financial (Swap)(1) Natural gas 5,000 GJ/d Cdn$7.140/GJ Apr 1/08
to Oct 31/08
Financial (Swap)(1) Natural gas 5,000 GJ/d Cdn$7.170/GJ Apr 1/08
to Oct 31/08
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Swap indicates fixed price.

(2) A GJ converts to a mcf at the rate of 1.055056 GJs per mcf.

Subsequent to June 30, 2008, Daylight entered into the following commodity
derivatives:

----------------------------------------------------------------------------
----------------------------------------------------------------------------
Hedged Hedge Hedge
Type of Contract Commodity Volume Price Period
----------------------------------------------------------------------------
Financial (Collar)(1) Crude oil 1,000 bbl/d Cdn$110.00 - Aug 1/08
$206.00/bbl to Dec 31/09
Financial (Collar)(1) Crude oil 1,000 bbl/d Cdn$110.00 - Aug 1/08
$205.55/bbl to Dec 31/09
Financial (Collar)(1) Crude oil 1,000 bbl/d Cdn$110.00 - Aug 1/08
$205.00/bbl to Dec 31/09
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Collar price indicates floor (minimum) and ceiling (maximum).

The following table provides a summary of the gain (loss) on financial
instruments for the six months ended June 30, 2008 and 2007:

----------------------------------------------------------------------------
----------------------------------------------------------------------------
2008 2007
----------------------------------------------------------------------------
Realized loss on commodity derivatives $ (9,507) $ (296)
Unrealized loss on commodity derivatives (27,658) (2,084)
Unrealized gain (loss) on investments held
for trading (note 3) 1,439 (825)
----------------------------------------------------------------------------
Total $ (35,726) $ (3,205)
----------------------------------------------------------------------------
----------------------------------------------------------------------------


The unrealized loss from commodity derivatives has been included on the balance sheet with changes in the fair value included in loss on financial instruments on the statement of income. As at June 30, 2008, if the future strip prices for natural gas were $0.10 per GJ lower, with all other variables held constant, net income for the period would have been $0.4 million higher, due to the reduction in the fair value of the financial contracts liability of $0.6 million. An equal and opposite impact would have occurred to net income and the fair value of the financial contracts liability had the natural gas prices been $0.10 per GJ higher. There were no commodity derivative contracts outstanding at December 31, 2007.

Fair Value of Financial Instruments

Financial instruments include accounts receivable, investments, accounts payable and accrued liabilities, derivatives, cash distributions payable, bank debt, and convertible debentures. Unless otherwise noted, carrying values reflect the current fair value of the Trust's financial instruments due to the short term to maturity. The Trust's investments held for trading have a fair value based on quoted market value of $7.9 million that also represents their carrying value. The equity investment has a fair value based on quoted market value of $10.7 million that is in excess of its carrying value of $6.3 million. The fair value of derivative contracts as presented on the balance sheet is determined by discounting the difference between the contracted price and published forward price curves as at the balance sheet date, using the remaining contracted petroleum and natural gas volumes. The Trust's bank debt bears interest at a floating market rate and accordingly the fair market value approximates the carrying value. The convertible debentures outstanding at June 30, 2008, with a face value of $66.7 million (December 31, 2007 - $128.6 million), had a fair value based on quoted market value of $91.9 million (December 31, 2007 - $124.7 million).

Capital Management

The Trust targets the maintenance of a strong capital base so as to maintain and potentially increase investor, creditor and market confidence and to sustain the future development of the business. Daylight targets to fully finance its capital expenditures and cash distributions with funds from operations over the longer term, but may not fully finance these items within a quarterly or annual period.

Daylight manages its capital structure and makes adjustments to its capital structure in consideration of changes in economic conditions and the risk characteristics of the underlying petroleum and natural gas assets. The Trust considers its capital structure to include unitholders' equity, convertible debentures, bank debt and working capital. In order to maintain or adjust the capital structure, the Trust may from time to time issue units, issue convertible debentures, adjust its capital spending or adjust distributions levels.

The Trust monitors its capital structure with consideration of the ratio of net debt to annualized funds from operations. This ratio is calculated as net debt, defined as outstanding bank debt plus or minus working capital, excluding unrealized gain (loss) on derivatives and future income taxes, divided by funds from operations on an annualized basis, defined as the preceding six month period times 2. Funds from operations are based on cash provided by operating activities before change in non-cash operating working capital and asset retirement expenditures.

The Trust's strategy is to maintain a ratio that is considered reasonable and prudent in the circumstances. This ratio may increase at certain times. In order to facilitate the management of this ratio, the Trust prepares annual capital expenditure budgets, which are updated as necessary depending on varying factors including current and forecast commodity prices and production levels, success of capital expenditure program and general industry conditions. The annual and updated budgets are approved by the Board of Directors. As at June 30, 2008, Daylight's ratio of net debt to annualized funds from operations, utilizing the current and prior quarter funds from operations times 2, was 1.1 to 1 compared to 1.6 to 1 as at December 31, 2007. This decrease is a result of the increase in funds from operations due to higher production levels and product prices, partially offset by the higher net debt.



----------------------------------------------------------------------------
----------------------------------------------------------------------------
June 30, 2008 December 31,2007
----------------------------------------------------------------------------
Bank debt $ 274,313 $ 257,342
Working capital deficiency(1) 9,740 32,088
----------------------------------------------------------------------------
Net debt $ 284,053 $ 289,430
----------------------------------------------------------------------------

Cash provided by operating activities $ 71,028 $ 44,824
Change in non-cash operating working
capital 5,786 1,819
Asset retirement expenditures 218 836
----------------------------------------------------------------------------
Funds from operations $ 77,032 $ 47,479
Prior quarter funds from operations 58,667 40,343
----------------------------------------------------------------------------
$ 135,699 $ 87,822
x 2 x 2
----------------------------------------------------------------------------
Annualized funds from operations $ 271,398 $ 175,644
----------------------------------------------------------------------------
Ratio of net debt to annualized funds
from operations 1.1 1.6
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Excludes unrealized gain (loss) on derivatives and future income taxes.


The Trust also monitors the payout ratio to evaluate financial flexibility and the relative burden of distributions. Payout ratio is defined on a percentage basis as distributions declared divided by funds from operations. Daylight believes that a payout ratio above 100% is a significant concern as it indicates that no funds from operations are being retained to finance capital expenditures or to repay debt. Daylight believes that a lower payout ratio corresponds to greater financial flexibility since the excess funds from operations can be invested in capital expenditures for the long term benefit of Daylight or be utilized to repay debt and reduce the leverage utilized by Daylight. For the three months ended June 30, 2008, the payout ratio was 32%, compared to 49% for the three months ended December 31, 2007 due to the higher funds from operations generated in the 2008 period.



----------------------------------------------------------------------------
----------------------------------------------------------------------------
June 30, March 31, December
2008 2008 31, 2007
----------------------------------------------------------------------------
Distributions declared $ 24,807 $ 23,333 $ 23,296
Funds from operations $ 77,032 $ 58,667 $ 47,479
----------------------------------------------------------------------------
Payout ratio 32% 40% 49%
----------------------------------------------------------------------------
----------------------------------------------------------------------------


The Trust's unit capital is not subject to external restrictions, however the bank debt facility is based on petroleum and natural gas reserves (see note 5). There were no changes in the Trust's approach to capital management during the three month period ended June 30, 2008.

12. Related Party

Daylight and Midnight Oil Exploration Ltd. ("MOX") are considered related, as Daylight's Chairman is a director and officer of MOX. In addition, Daylight's Chief Executive Officer and director is also a director of MOX and Daylight's Corporate Secretary is also MOX's Corporate Secretary. Daylight and MOX are joint venture partners in certain properties, and as a result, revenues and costs related to these properties are allocated to each partner under standard joint venture billing arrangements. Each partner's costs and revenues are based on the exchange amounts which reflect actual third party costs incurred and revenue received. All transactions are conducted under standard business terms and are considered within the normal course of Daylight's business activities and operations. In addition, certain administrative services which provide reasonable economy and do not involve competitive issues continue to be provided to MOX by Daylight Energy on a fixed fee basis negotiated by the parties, which is considered comparable to the fee an independent third party would charge for the services, and may be cancelled by either party.

For the six months ended June 30, 2008, Daylight charged MOX $0.7 million (2007 - $0.7 million) for administrative services and premises costs with a payable balance, which includes joint venture and commodity marketing amounts, of approximately $4.3 million due to MOX as at June 30, 2008 (December 31, 2007 - $4.7 million).

13. Commitments

The following is a summary of Daylight's contractual obligations and commitments, other than bank debt as disclosed in note 5 and convertible debentures as disclosed in note 6, as at June 30, 2008:



----------------------------------------------------------------------------
----------------------------------------------------------------------------
2008 2009 2010 2011 2012 Thereafter
----------------------------------------------------------------------------
Operating Leases $ 6,419 $ 5,253 $ 2,732 $ 1,571 $ 1,264 $ 6,156
Natural gas
transportation 451 532 188 160 44 -
----------------------------------------------------------------------------
$ 6,870 $ 5,785 $ 2,920 $ 1,731 $ 1,308 $ 6,156
----------------------------------------------------------------------------
----------------------------------------------------------------------------


Included in operating leases are obligations related to office space, office equipment and a drilling rig contract. Daylight has entered into an agreement with a third party whereby commitments under a certain drilling rig contract, included in the 2008 obligation of $6.9 million, have been assumed by the third party for 2008 totalling $0.8 million.

In addition to the above, the Trust has commitments related to its risk management program (see note 11).

14. Subsequent Events

On July 10, 2008, Daylight and Athlone Energy Ltd. ("Athlone") announced that they had entered into an agreement (the "Agreement") that provides for the acquisition of Athlone by Daylight pursuant to a Plan of Arrangement. Pursuant to the Agreement, which is subject to court approval and approval of the securityholders of Athlone, Daylight will acquire all of the issued and outstanding shares of Athlone for cash consideration of $0.85 per share. Total consideration for the transaction is approximately $32.8 million including the assumption of $2.6 million in debt.

On May 26, 2008, Daylight and Cadence Energy Inc. ("Cadence") announced that they had entered into an agreement whereby Daylight would acquire all of the issued and outstanding common shares of Cadence, pursuant to a Plan of Arrangement. On July 20, 2008, Daylight and Cadence terminated the arrangement agreement, due to another offer. As a result, Cadence paid Daylight a $9.0 million non-completion fee which was received on July 21, 2008.

Subsequent to June 30, 2008, Daylight has entered into an agreement to dispose of its working interests in the Sturgeon Lake oil and natural gas property to a third party for cash proceeds of $87.5 million, subject to closing adjustments.



Abbreviations
--------------

/d per day
bbl(s) barrel(s)
mbbls thousand barrels
mmbbls million barrels
mcf thousand cubic feet
mmcf million cubic feet
bcf billion cubic feet
boe barrels of oil equivalent
mmboe million barrels of oil equivalent
mmbtu million British thermal units
mmstb million stock tank barrels of oil
Cdn Canadian
GJ gigajoule
NGLs natural gas liquids
WTI West Texas Intermediate crude oil
US United States


NOT FOR DISTRIBUTION TO U.S. NEWSWIRE SERVICES OR FOR DISSEMINATION IN THE UNITED STATES. ANY FAILURE TO COMPLY WITH THIS RESTRICTION MAY CONSTITUTE A VIOLATION OF U.S. SECURITIES LAW.

Contact Information